Nextpower Inc. (NXT) intrinsic value & 10-year financials
Nextpower Inc. (NXT) has a Graham intrinsic value of $127.55 per share. At $80.04 on Oct 17, 2026, the stock trades 37% below that value. Over the last 7 fiscal years revenue grew 24.4% a year to $3.6B, with an average return on invested capital of -4.0%.
- Graham intrinsic value
- $127.55
- Share price (Oct 17, 2026)
- $80.04
- Price vs Graham value
- 37% below
- Market cap
- $12.2B
- Revenue (FY2026)
- $3.6B
- Revenue growth (7-yr CAGR)
- 24.4%
- ROIC (10-yr avg)
- -4.0%
- Free cash flow (FY2026)
- $513.6M
NXT 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2026 | $3.6B | $585.9M | $3.84 | $513.6M | 19.6% | 66.4% |
| FY2025 | $3.0B | $509.2M | $3.47 | $621.9M | 21.6% | 68.0% |
| FY2024 | $2.5B | $306.2M | $3.37 | $422.8M | 23.5% | -35.5% |
| FY2023 | $1.9B | $1.1M | $0.02 | $104.5M | 8.9% | -5.5% |
| FY2022 | $1.5B | $0 | — | -$153.0M | 4.5% | -113.4% |
| FY2021 | $1.2B | $0 | — | $91.8M | 13.3% | — |
| FY2020 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
NEXT PLC revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
NEXT PLC has historically struggled to out-earn its cost of capital, averaging just -4.0% ROIC.
NEXT PLC 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, NEXT PLC is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $127.55 per share.