US · NXXT
NextNRG Inc.
- Sector
- Utilities · Renewable Utilities
- Headquarters
- Miami, FL 33169
- Website
- nextnrg.com
Price · as of 2024-12-31
$0.38
Market cap 88.6M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,258,909.35 | +594,449,728.95% |
| Intrinsic Value(DCF) | $273,541.48 | +71,984,500% |
| Graham-Dodd Method(GD) | $601,017.92 | +158,162,509.74% |
| 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 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $22.40 | $159.64 | $229,287.04 | $0.00 | $0.00 |
| 2022 | $7.14 | $111.89 | $851,996.18 | $0.00 | $0.00 |
| 2023 | $4.60 | $413.29 | $14,382.60 | $0.00 | $0.00 |
| 2024 | $2.87 | $2,258,909.35 | $455,895.76 | $601,017.92 | $0.00 |
AI valuation
Our deep-learning model estimates NextNRG Inc.'s (NXXT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,258,909.35
- Current price
- $0.38
- AI upside
- +594,449,728.95%
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
$273,541.48
+71,984,500% upside
Graham-Dodd
$601,017.92
+158,162,509.74% 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 |
| NXXT | NextNRG Inc. | $0.38 | 88.6M | +594,449,729% | +71,984,500% | +158,162,510% | — | -0.64 | 0.00 | 0.37 | -1463728.07 | — | 0.00 | 8.29% | -26.22% | -58.30% | 0.00% | 0.00% | 0.00% | 4.86 | -0.88 | 0.23 | 0.21 | -1463726.57 | -3324.00% | 1961.00% | 4818.00% | -95.64% | 0.00 | 0.00% | 0.00% | 0.00% | 0.00% | -1378882.48 | -1020027.49 | 361580.32 | -7.83 |
| IPM | Intelligent Protection Ma… | $1.69 | 15.35M | +3,051% | +13,215% | — | — | -4.28 | 1.54 | 16.63 | -2.22 | -0.65 | 1.82 | 76.06% | -466.32% | -767.22% | -26.65% | -123.59% | -21.47% | 0.01 | — | 3.17 | 3.02 | 3.00 | 65833.00% | 1416.00% | 17965.00% | -16.53% | -0.85 | -75.21% | 0.00% | 0.00% | 0.00% | -1.51 | -2.57 | 7.06 | 0.29 |
| MYSE | Myseum Inc. | $1.84 | 7.85M | +9,578% | -44% | — | +1,888% | -1.31 | 0.95 | 15066.47 | -0.47 | — | 1.13 | -532039.22% | -1211216.28% | -972284.40% | -77.43% | -387.84% | -84.61% | 0.00 | — | 6.80 | 6.58 | 0.23 | -6546.00% | -3512.00% | -3329.00% | -66.80% | -6.96 | -322.29% | 0.00% | 0.00% | 4.98% | -0.46 | -0.55 | 5549.93 | -9.82 |
| XTIA | XTI Aerospace, Inc. | $1.87 | 32.09M | +39,920% | +3,127% | — | +177,244% | -0.02 | 0.10 | 0.21 | 0.01 | — | -0.09 | 58.96% | -1154.90% | -1111.90% | -551.43% | -239.65% | -148.16% | 0.47 | -31.80 | 0.49 | 0.31 | 0.03 | -8968.00% | -2981.00% | 43590.00% | -3328.29% | -1.28 | -145.30% | 0.00% | 0.00% | 690.83% | 0.01 | 0.02 | -0.11 | -10.70 |
About NextNRG Inc.
NextNRG Inc. operates as a mobile fueling company primarily in Florida. It offers on-demand fueling services to consumer, fleet, marine, and other specialty markets. The company was incorporated in 2019 and is based in Miami, Florida.
- CEO
- Michael D. Farkas
- Employees
- 163
- Beta
- -0.58
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($273,541.48 ÷ $0.38) − 1 = +71,984,500% (DCF, example).