NTG Clarity Networks Inc
XTSX:NCI

Watchlist Manager
NTG Clarity Networks Inc Logo
NTG Clarity Networks Inc
XTSX:NCI
Watchlist
Price: 1.34 CAD -1.47% Market Closed
Market Cap: 63.4m CAD

Intrinsic Value

NCI doesn't have a meaningful market cap.

The intrinsic value of one NCI stock under the Base Case scenario is 5.09 CAD. Compared to the current market price of 1.34 CAD, NTG Clarity Networks Inc is Undervalued by 74%.

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

NCI Intrinsic Value
5.09 CAD
Undervaluation 74%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
NTG Clarity Networks Inc

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

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 NCI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for NTG Clarity Networks Inc.

Explain Valuation
Compare NCI to

Fundamental Analysis

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

Balance Sheet Decomposition
NTG Clarity Networks Inc

Current Assets 37.8m
Cash & Short-Term Investments 6.6m
Receivables 30.6m
Other Current Assets 588.9k
Non-Current Assets 6.4m
PP&E 2.7m
Intangibles 3.5m
Other Non-Current Assets 137.4k
Current Liabilities 12.1m
Accounts Payable 433.5k
Accrued Liabilities 6.4m
Other Current Liabilities 5.3m
Non-Current Liabilities 5.2m
Long-Term Debt 5.2m
Other Non-Current Liabilities 100
Efficiency

Free Cash Flow Analysis
NTG Clarity Networks Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NTG Clarity Networks Inc

Revenue
76.7m CAD
Cost of Revenue
-49.2m CAD
Gross Profit
27.4m CAD
Operating Expenses
-16.8m CAD
Operating Income
10.6m CAD
Other Expenses
-3.1m CAD
Net Income
7.6m CAD
Fundamental Scores

NCI Profitability Score
Profitability Due Diligence

NTG Clarity Networks Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional ROE
Exceptional ROIC
ROE is Increasing
65/100
Profitability
Score

NTG Clarity Networks Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

NCI Solvency Score
Solvency Due Diligence

NTG Clarity Networks Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Short-Term Solvency
87/100
Solvency
Score

NTG Clarity Networks Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NCI Price Targets Summary
NTG Clarity Networks Inc

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

According to Wall Street analysts, the average 1-year price target for NCI is 4.05 CAD with a low forecast of 2.73 CAD and a high forecast of 5.25 CAD.

Lowest
Price Target
2.73 CAD
104% Upside
Average
Price Target
4.05 CAD
202% Upside
Highest
Price Target
5.25 CAD
292% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

NTG Clarity Networks Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for NCI 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
What is the Intrinsic Value of one NCI stock?

The intrinsic value of one NCI stock under the Base Case scenario is 5.09 CAD.

Is NCI stock undervalued or overvalued?

Compared to the current market price of 1.34 CAD, NTG Clarity Networks Inc is Undervalued by 74%.

Back to Top