Next Vision Stabilized Systems Ltd
TASE:NXSN
Intrinsic Value
The intrinsic value of one NXSN stock under the Base Case scenario is 9 159.42 ILS. Compared to the current market price of 9 735 ILS, Next Vision Stabilized Systems Ltd is Overvalued by 6%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Next Vision Stabilized Systems Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Next Vision Stabilized Systems Ltd
Balance Sheet Decomposition
Next Vision Stabilized Systems Ltd
Current Assets | 154.3m |
Cash & Short-Term Investments | 122.6m |
Receivables | 9.3m |
Other Current Assets | 22.4m |
Non-Current Assets | 4.9m |
PP&E | 1.3m |
Intangibles | 3.6m |
Free Cash Flow Analysis
Next Vision Stabilized Systems Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Next Vision Stabilized Systems Ltd
Revenue
|
114.9m
USD
|
Cost of Revenue
|
-32m
USD
|
Gross Profit
|
82.9m
USD
|
Operating Expenses
|
-9.9m
USD
|
Operating Income
|
73m
USD
|
Other Expenses
|
-6.6m
USD
|
Net Income
|
66.4m
USD
|
NXSN Profitability Score
Profitability Due Diligence
Next Vision Stabilized Systems Ltd's profitability score is 88/100. The higher the profitability score, the more profitable the company is.
Score
Next Vision Stabilized Systems Ltd's profitability score is 88/100. The higher the profitability score, the more profitable the company is.
NXSN Solvency Score
Solvency Due Diligence
Next Vision Stabilized Systems Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Next Vision Stabilized Systems Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NXSN Price Targets Summary
Next Vision Stabilized Systems Ltd
Dividends
Current shareholder yield for NXSN 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 NXSN stock under the Base Case scenario is 9 159.42 ILS.
Compared to the current market price of 9 735 ILS, Next Vision Stabilized Systems Ltd is Overvalued by 6%.