US · NXPL
NextPlat Corp
- Sector
- Technology · Software - Application
- Headquarters
- Coconut Grove, FL 33133
- Website
- nextplat.com
Price · as of 2024-12-31
$6.34
Market cap 14.6M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $28.19 | +344.64% |
| Intrinsic Value(DCF) | $297.58 | +4,593.69% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $219,375.00 | ||||
| 2011 | $202,500.00 | ||||
| 2012 | $50,625.00 | ||||
| 2013 | $101,250.00 | $0.00 | $17,572.82 | ||
| 2014 | $25,875.00 | $361,141,268.40 | $887.96 | $0.00 | $29,308.12 |
| 2015 | $4,725.00 | $207,969.88 | $2,984,238.42 | $0.00 | $0.00 |
| 2016 | $225.00 | $5,634.23 | $631,103.92 | $0.00 | $0.00 |
| 2017 | $127.50 | $74,689.58 | $478,269.56 | $0.00 | $0.00 |
| 2018 | $39.00 | $3,962.61 | $6,284.08 | $0.00 | $0.00 |
| 2019 | $14.10 | $483.33 | $0.00 | $0.00 | $0.00 |
| 2020 | $17.50 | $206.89 | $0.00 | $0.00 | $0.00 |
| 2021 | $2.96 | $119.32 | $2.36 | $0.00 | $0.00 |
| 2022 | $1.74 | $34.16 | $1.98 | $0.00 | $0.00 |
| 2023 | $1.49 | $44.89 | $26,761.83 | $0.72 | $0.00 |
| 2024 | $0.99 | $28.19 | $55,110.78 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates NextPlat Corp's (NXPL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $28.19
- Current price
- $6.34
- AI upside
- +344.64%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$297.58
+4,593.69% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NXPL | NextPlat Corp | $6.34 | 14.6M | +345% | +4,594% | — | — | -0.88 | 0.76 | 0.31 | -0.13 | -0.42 | 0.78 | 24.78% | -36.08% | -21.42% | -78.57% | -264.44% | -45.82% | 0.08 | -291.65 | 3.83 | 3.19 | 0.88 | 20909.00% | 7344.00% | 3323.00% | -27.70% | -0.67 | -63.28% | 0.00% | 0.00% | 0.00% | -0.11 | -0.48 | 0.04 | -0.19 |
| AIFF | Firefly Neuroscience, Inc… | $0.70 | 9.91M | +6,861% | +1,212,481% | — | +15,220% | -2.13 | -59.53 | 206.71 | -2.05 | -0.55 | -40.22 | 37.96% | -8500.00% | -9685.19% | 7864.66% | 520.85% | -288.87% | -1.85 | -133.04 | 0.53 | 0.39 | 0.11 | 38485.00% | -7831.00% | 15684.00% | -29.43% | -1.24 | 372.77% | 0.00% | 0.00% | 0.00% | -2.31 | -3.23 | 196.37 | -30.98 |
| ANY | Sphere 3D Corp. | $1.48 | 3.94M | +9,770% | +397% | — | +4,753% | -1.25 | 0.30 | 0.71 | 0.50 | — | 0.33 | 19.45% | -128.92% | -57.02% | -23.78% | -65.77% | -20.35% | 0.00 | — | 4.57 | 3.33 | 2.46 | -7513.00% | -2419.00% | 6603.00% | -113.98% | -1.17 | -41.53% | 0.00% | 0.00% | 41.71% | 0.05 | 0.08 | -0.07 | -13.84 |
| CXAI | CXApp Inc. | $0.18 | 3.74M | +29,474% | +129% | — | — | -0.86 | 1.07 | 2.34 | -1.65 | — | -1.95 | 82.01% | -192.40% | -271.74% | -94.70% | -68.27% | -56.76% | 0.36 | -7.83 | 0.61 | 0.57 | -0.07 | -7404.00% | -304.00% | -5908.00% | -44.03% | -0.63 | -37.74% | 0.00% | 0.00% | 0.00% | -1.27 | -2.37 | 2.44 | -4.15 |
| MNDO | MIND C.T.I. Ltd | $1.20 | 24.44M | +1,998% | +9% | — | +40% | 7.87 | 1.50 | 1.70 | 4.15 | — | 2.22 | 50.07% | 20.41% | 21.59% | 18.98% | 45.63% | 14.86% | 0.03 | 182.38 | 5.78 | 5.65 | -0.70 | -800.00% | -77.00% | 168.00% | 11.27% | 1.26 | 45.87% | 13.37% | 105.10% | 16.97% | 4.91 | 5.24 | 1.00 | 5.12 |
| NTCL | NetClass Technology Inc | $0.27 | 5.34M | +49,967% | +61% | — | — | -1.67 | 3.13 | 1.85 | -2.09 | -0.29 | 3.88 | 22.85% | -111.52% | -110.40% | -248.29% | -233.14% | -103.30% | 0.47 | — | 1.29 | 1.07 | -0.10 | 58230.00% | -294.00% | 581595.00% | -44.31% | -0.83 | -172.48% | 0.00% | 0.00% | 0.00% | -1.74 | -2.38 | 1.94 | -1.61 |
| NVNI | Nvni Group Limited Ordina… | $1.22 | 4.22M | +3,459% | +8,505% | — | — | -0.48 | -0.27 | 0.17 | 3.64 | — | -0.07 | 63.39% | 8.53% | -44.58% | 77.00% | -57.33% | -16.65% | -0.57 | 0.23 | 0.16 | 0.08 | 2.21 | -6618.00% | 1438.00% | -33936.00% | 68.54% | 0.09 | -78.36% | 0.00% | 0.00% | 60.20% | 5.06 | 3.71 | 0.43 | -2.21 |
| RMSG | Real Messenger Corporatio… | $0.70 | 6.7M | — | — | — | — | -0.01 | -0.02 | — | -0.92 | 0.00 | -0.02 | 0.00% | — | — | 268.04% | -699.88% | -586.92% | -1.37 | -218.00 | 5.37 | 4.11 | -0.91 | 889083.00% | — | 9351449.00% | -7946.31% | -15.74 | -682.48% | 0.00% | 0.00% | 4593.45% | -0.91 | -0.94 | — | -8.73 |
| SAGT | SAGTEC GLOBAL Ltd | $2.03 | 25.88M | +508% | +8,091% | -51% | +432% | 26.60 | 11.35 | 3.67 | 16.78 | 77.90 | 11.80 | 23.38% | 18.25% | 13.32% | 53.76% | 43.11% | 29.46% | 0.21 | 36.19 | 2.01 | 1.71 | 0.26 | 3415.00% | 7759.00% | -12838.00% | 0.46% | 0.90 | 5.26% | 0.00% | 0.00% | 0.16% | 20.41 | 222.61 | 3.72 | 15.43 |
| UTSI | UTStarcom Holdings Corp. | $2.43 | 23.01M | +642% | +27% | +5% | +323% | -5.09 | 0.49 | 2.04 | 3.84 | -35.63 | 0.49 | 26.71% | -67.39% | -40.15% | -9.04% | -8574.27% | -6.00% | 0.04 | — | 2.92 | 2.65 | 6.97 | 1429.00% | -3095.00% | -249.00% | -20.76% | -0.21 | -5397.66% | 0.00% | 0.00% | 9.11% | 3.69 | 5.87 | -2.49 | -24.74 |
| XBP | XBP Global Holdings, Inc. | $7.72 | 73.93M | +304% | +218,066% | — | — | -29.27 | -16.96 | 2.54 | 60.06 | — | -8.20 | 26.80% | 2.43% | -8.66% | 72.93% | 107.31% | -12.96% | -1.66 | 0.55 | 0.60 | 0.48 | 3.63 | -1633.00% | -799.00% | 6792.00% | -1.79% | -0.08 | -200.59% | 0.00% | 0.00% | 0.00% | 110.97 | -59.37 | 2.70 | 2.99 |
About NextPlat Corp
NextPlat Corp, together with its subsidiaries, provides mobile satellite services (MSS) solutions for satellite-enabled voice, data, personnel and asset tracking, machine-to-machine, and Internet of Things (IoT) connectivity services in the United States and internationally. It offers satellite communications products, which enable users to make voice calls, send and receive text messages and emails, and transmit GPS location coordinates virtually; GPS enabled emergency locator distress beacons that enables essential communication between customers, and search and rescue organizations during emergency situations and pinpoint locational information to search and rescue services; and SolarTrack, an IoT tracking device powered by the sun for tracking and monitoring anything that moves or remote asset used outdoors. The company also offers GTCTrack, a subscription-based mapping and tracking portal that allows managers to track, command, and control assets in near-real-time. The company provides its solutions for businesses, governments, military, humanitarian organizations, and individual users. It offers its products and services directly to end users and reseller networks; operates e-commerce websites that offer a range of MSS products and solutions; and offers portable satellite voice, data, and tracking solutions through various third-party e-commerce storefronts. The company was formerly known as Orbsat Corp. and changed its name to NextPlat Corp in January 2022. NextPlat Corp is headquartered in Coconut Grove, Florida.
- CEO
- David Phipps
- Employees
- 162
- Beta
- 1.24
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($297.58 ÷ $6.34) − 1 = +4,593.69% (DCF, example).