
NextNav Inc
NASDAQ:NN

Intrinsic Value
The intrinsic value of one
NN
stock under the Base Case scenario is
0.19
USD.
Compared to the current market price of 12.44 USD,
NextNav Inc
is
Overvalued by 98%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
NextNav Inc
Fundamental Analysis


Revenue & Expenses Breakdown
NextNav Inc
Balance Sheet Decomposition
NextNav Inc
Current Assets | 86m |
Cash & Short-Term Investments | 80.1m |
Receivables | 3.3m |
Other Current Assets | 2.6m |
Non-Current Assets | 75.7m |
Long-Term Investments | 530k |
PP&E | 35.3m |
Intangibles | 26.6m |
Other Non-Current Assets | 13.3m |
Free Cash Flow Analysis
NextNav Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
NextNav Inc
Revenue
|
5.7m
USD
|
Cost of Revenue
|
-10.8m
USD
|
Gross Profit
|
-5.1m
USD
|
Operating Expenses
|
-55m
USD
|
Operating Income
|
-60.1m
USD
|
Other Expenses
|
-41.8m
USD
|
Net Income
|
-101.9m
USD
|
NN Profitability Score
Profitability Due Diligence
NextNav Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.

Score
NextNav Inc's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
NN Solvency Score
Solvency Due Diligence
NextNav Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Score
NextNav Inc's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NN Price Targets Summary
NextNav Inc
According to Wall Street analysts, the average 1-year price target for
NN
is 13.26 USD
with a low forecast of 6.06 USD and a high forecast of 21 USD.
Dividends
Current shareholder yield for NN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NN
stock under the Base Case scenario is
0.19
USD.
Compared to the current market price of 12.44 USD,
NextNav Inc
is
Overvalued by 98%.