First Time Loading...

Nanalysis Scientific Corp
XTSX:NSCI

Watchlist Manager
Nanalysis Scientific Corp Logo
Nanalysis Scientific Corp
XTSX:NSCI
Watchlist
Price: 0.465 CAD 5.68%
Updated: May 6, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 4, 2024.

Estimated DCF Value of one NSCI stock is 0.099 CAD. Compared to the current market price of 0.465 CAD, the stock is Overvalued by 79%.

NSCI DCF Value
Base Case
0.099 CAD
Overvaluation 79%
DCF Value
Price
Worst Case
Base Case
Best Case
0.099
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 0.099 CAD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to -6.7m CAD. The present value of the terminal value is 34.6m CAD. The total present value equals 27.9m CAD.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 27.9m CAD
+ Cash & Equivalents 3.5m CAD
Firm Value 31.4m CAD
- Debt 8.9m CAD
- Minority Interest 12.4m CAD
Equity Value 10m CAD
/ Shares Outstanding 101.4m
NSCI DCF Value 0.099 CAD
Overvalued by 79%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
28.4m 64.1m
Operating Income
-5.1m 5.3m
FCFF
-3.2m 3.4m

See Also

Discover More

What is the DCF value of one NSCI stock?

Estimated DCF Value of one NSCI stock is 0.099 CAD. Compared to the current market price of 0.465 CAD, the stock is Overvalued by 79%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Nanalysis Scientific Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 27.9m CAD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 0.099 CAD per share.

//