Nextnav Inc. (NN) intrinsic value & 10-year financials
Nextnav Inc. (NN) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 7 fiscal years revenue grew 51.7% a year to $4.6M, with an average return on invested capital of -56.1%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $9.59
- Market cap
- $1.3M
- Revenue (FY2025)
- $4.6M
- Revenue growth (7-yr CAGR)
- 51.7%
- ROIC (10-yr avg)
- -56.1%
- Free cash flow (FY2025)
- -$50.8M
NN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $4.6M | -$189.3M | -$1.42 | -$50.8M | -1535.8% | -59.8% |
| FY2024 | $5.7M | -$101.9M | -$0.84 | -$38.4M | -1060.1% | -85.7% |
| FY2023 | $3.9M | -$71.7M | -$0.66 | -$38.2M | -1645.0% | -107.2% |
| FY2022 | $3.9M | -$40.1M | -$0.00 | -$40.1M | -1669.3% | -112.8% |
| FY2021 | $763.0K | -$144.7M | -$0.01 | -$49.0M | -5560.8% | 21.7% |
| FY2020 | $569.0K | -$137.3M | — | -$34.8M | -5179.1% | 7.2% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
NEXTNAV INC. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
NEXTNAV INC. has historically struggled to out-earn its cost of capital, averaging just -56.1% ROIC.
NEXTNAV INC. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, NEXTNAV INC. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-47.17 per share.