N

Netlist Inc
OTC:NLST

Watchlist Manager
Netlist Inc
OTC:NLST
Watchlist
Price: 0.927 USD 4.16%
Market Cap: 284.8m USD

Intrinsic Value

The intrinsic value of one NLST stock under the Base Case scenario is 0.935 USD. Compared to the current market price of 0.927 USD, Netlist Inc is Undervalued by 1%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NLST Intrinsic Value
0.935 USD
Undervaluation 1%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation History
Netlist Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about NLST?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NLST valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Netlist Inc.

Explain Valuation
Compare NLST to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NLST?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Netlist Inc

Current Assets 39.8m
Cash & Short-Term Investments 18.4m
Receivables 1.3m
Other Current Assets 20m
Non-Current Assets 1.7m
PP&E 1.4m
Other Non-Current Assets 301k
Current Liabilities 48m
Accounts Payable 33.4m
Accrued Liabilities 1.4m
Short-Term Debt 1.1m
Other Current Liabilities 12.1m
Non-Current Liabilities 390k
Long-Term Debt 1k
Other Non-Current Liabilities 389k
Efficiency

Free Cash Flow Analysis
Netlist Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Netlist Inc

Revenue
145.1m USD
Cost of Revenue
-141.1m USD
Gross Profit
4.1m USD
Operating Expenses
-42.9m USD
Operating Income
-38.8m USD
Other Expenses
1.1m USD
Net Income
-37.7m USD
Fundamental Scores

NLST Profitability Score
Profitability Due Diligence

Netlist Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

28/100
Profitability
Score

Netlist Inc's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

NLST Solvency Score
Solvency Due Diligence

Netlist Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
40/100
Solvency
Score

Netlist Inc's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NLST Price Targets Summary
Netlist Inc

Wall Street analysts forecast NLST stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NLST is 2.04 USD with a low forecast of 2.02 USD and a high forecast of 2.1 USD.

Lowest
Price Target
2.02 USD
118% Upside
Average
Price Target
2.04 USD
120% Upside
Highest
Price Target
2.1 USD
127% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Netlist Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for NLST 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NLST Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one NLST stock?

The intrinsic value of one NLST stock under the Base Case scenario is 0.935 USD.

Is NLST stock undervalued or overvalued?

Compared to the current market price of 0.927 USD, Netlist Inc is Undervalued by 1%.

Back to Top