Technology

Nextpower Inc. (NXT)

$152.22
+4.96%
$23.8B
Market Cap
40.6
P/E Ratio
1.60
Beta
Dividend Yield
Piotroski 6/9Altman Z 7.7 SafeBeneish M -2.43 Clean

Quantitative Summary

Deterministic

At 40.6x earnings — a 38% discount to the sector average of 65.0x — NXT is in the lower valuation range. Financial health is average: Piotroski 6/9, Altman Z 7.7. DCF fair value of $156 implies 40% upside from current prices based on model assumptions.

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

Nextpower Inc. demonstrates robust fundamental economics, characterized by a high Return on Invested Capital of 24.2% and an ROE of 31.3%, driven primarily by strong operating leverage rather than excessive debt or asset inefficiency. The DuPont decomposition reveals that the equity multiplier contributes minimally to returns compared to its net margin of 17.2% and solid asset turnover of 0.93x, while a Piotroski F-Score of 6/9 and Altman Z-Score of 8.4 suggest stable financial health with low distress risk. However, the Beneish M-Score of -2.43 indicates minimal earnings manipulation concerns, yet the Profitability Factor alpha of -0.157 signals that recent profitability trends are underperforming relative to sector peers despite the high historical margins.

Valuation metrics present a dichotomy between current market pricing and intrinsic value models. The stock trades at 28.8x forward earnings, significantly below the technology sector average of 56.8x, suggesting potential mean reversion opportunities or specific idiosyncratic risks not priced into the multiple. A discounted cash flow analysis implies a fair value of $156 with an upside of 29.5%, assuming a long-term free cash flow growth rate of 11.2%. This valuation gap indicates that while the market may be pricing in conservative near-term execution, the model assumes sustained high-growth trajectories over the next decade.

Risk and reward profiles reveal conflicting signals regarding future performance drivers. The stock exhibits substantial momentum with an annual Fama-French alpha of 44.02%, yet this is counterbalanced by a negative Value Factor (-0.203) confirming its growth tilt, alongside weak recent profitability trends reflected in the RMW factor. Most notably, significant insider activity over the last 90 days shows $11.3 million in net selling, which may warrant scrutiny given the company's otherwise strong balance sheet metrics and valuation discount relative to peers.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive
Market Price
$152.22
Fair Value
$157
Implied Upside
+3.1%
$157IMPLIED FAIR VALUEFAIRLY VALUEDOVERUNDER
Growth Rate (Y1–5)28%
-10%20%50%
Discount Rate (WACC)10.0%
5%12.5%20%

5-year two-stage DCF. Terminal growth 3%. Default sliders match the pre-computed base case. Drag to explore scenarios. Not investment advice.

Reverse DCFMarket-Implied
10.1%annual FCF growth priced in at $152.22

The growth rate the market implicitly expects over the next 10 years to justify today's price. Compare with historical growth of 18% YoY revenue.

Sensitivity Matrix

TG ↓ / WACC →8%10%12%
2%$190$140$111
3%$222$156$120
4%$270$177$131

Center = base case. Green = >10% upside, Red = >10% downside vs $152.22.

Pre-computed DCF: WACC=10.0%, terminal growth 3%. Fair value $156 (+40.0%). Not investment advice.

Valuation Context

40.6x
NXT P/E
65.0x
Sector Avg
16.7x
5Y Avg P/E
-38%
vs Sector

Currently trading 73% above its 5-year average P/E of 16.7x.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

6/9
Piotroski F-Score
Average — mixed operational signals
7.7
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-2.43
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

34.1%
Gross Margin
17.2%
Net Margin
24.2%
ROIC
+18.4%
Revenue Growth (YoY)
+66.3%
Earnings Growth (YoY)
621.9M
Free Cash Flow

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

17.2%
Net Profit Margin
NI ÷ Revenue
×
0.93x
Asset Turnover
Revenue ÷ Assets
×
1.96x
Equity Multiplier
Assets ÷ Equity
=
31.3%
Return on Equity
✅ ROE driven primarily by strong profit margins — a sign of pricing power.

Balance Sheet Health

0.96x
Debt / Equity
2.09x
Current Ratio
50.5x
Interest Coverage
3.66%
FCF Yield
674.5M
EBITDA

Insider Activity (Last 90 Days)

Net Insider Flow
-$11M
Net Selling
0
Buy Transactions
4
Sale Transactions
2026-03-09SHUGAR DANIEL SSold 2/8 qtrsSale$6M
2026-03-06SHUGAR DANIEL SSold 2/8 qtrsOther220,805 shares
2026-03-04SHUGAR DANIEL SSold 2/8 qtrsSale$4M
2026-03-02BOYNTON CHARLES DSold 3/8 qtrsSale$452,025
2026-01-30WATKINS WILLIAM DSold 3/8 qtrsSale$592,850

Open-market buys vs sells by company insiders. Source: yfinance.

Earnings Surprise History

Q4
✓ Beat
Est: $0.98
Act: $1.29
+32.0%
Q3
✓ Beat
Est: $1.02
Act: $1.16
+13.4%
Q2
✓ Beat
Est: $1.01
Act: $1.19
+17.3%
Q1
✓ Beat
Est: $0.94
Act: $1.10
+17.1%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Risk Profile

59.2%
Annual Volatility
1.96
Sharpe (1Y)
0.90
Sharpe (3Y)
-48.6%
Max Drawdown (3Y)
-48.6%
Max Drawdown (5Y)

Sharpe = risk-adjusted return (higher is better). Max drawdown = largest peak-to-trough decline. 1,200+ trading days.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fama-French 5-Factor Exposure

Academic factor model decomposition — what's really driving this stock's returns.

0.96
Market β
Mkt-RF
+1.054
Size (SMB)
Small-cap tilt
-0.203
Value (HML)
Growth tilt
-0.157
Profit (RMW)
Weak
-0.158
Invest (CMA)
Aggressive
Alpha (annual): +44.02%
R²: 13.9%of variance explained by 5 factors

Fama-French 5-Factor Model. Data: Kenneth French Data Library. Regression over 3 years of daily returns.

Fundamentals

28.7
Forward P/E
4.94
PEG Ratio
10.79
Price/Book
2M
Avg Volume
$163.13
52W High
$51.69
52W Low
90%
52W Range Position

Passive Flow Attribution

ETF Draft Effect
$2.2B
Tracked Passive Exposure
8
ETFs Holding NXT
0.06%
Avg Weight in ETFs
$3.6T
Total ETF AUM

When investors buy or sell ETFs like IWO or MDYG, the fund manager is mechanically forced to buy or sell NXT shares regardless of Nextpower Inc.'s individual fundamentals. We estimate $2.2B of passive capital is structurally linked to NXT through 8 tracked ETFs. Index rebalances and ETF creation/redemption cycles can create noticeable volume spikes unrelated to company news.

Passive exposure = Σ (ETF AUM × stock weight in ETF) across 8 tracked ETFs. Actual passive ownership is larger (includes mutual funds). Not investment advice.

ETF Contagion Visualizer

Simulate a price drop in Nextpower Inc. to visualize passive redemption contagion across ETFs and collateral stocks.

NXT Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
NXTEpicenterVTIETFVXUSETFVEAETFFLEXMed RiskBELow RiskFNLow RiskFTILow RiskTWLOLow Risk
NXT Price Drop (%)0

If Nextpower Inc. (NXT) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies FLEX LTD (FLEX) as the most exposed collateral stock, sharing 2 ETFs with NXT. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 23 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

NXT Ownership Dynamics

Passive funds hold 1 in every 8 NXT shares, reducing daily market volatility.

Ticker
NXT
Total Shares
150M
ETF Lock-Up
13.0%
Display Mode
Total Float Impact
13.0%Locked Float

Nextpower Inc. (NXT) exerts measurable gravity on the passive index market, currently representing 0.8% of the IWO (IWO) and 0.7% of the MDYG (MDYG). Across 22 tracked ETFs, approximately 20M shares (13.0% of float) are held by passive funds and rarely trade on the open market. This level of passive ownership means index rebalances can create outsized volume events.

Float lock-up computed from 22 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

NXT Institutional Volume Profile

252-day volume distribution by price level. The Point of Control (POC) marks the price where the most institutional volume transacted — an implicit support/resistance floor.

TICKER
NXT
PRICE
$152.22
FLOOR (POC)
$87.91
STRENGTH
High
$547%$6012%$6611%$71$77$82$88POC 12%$93$997%$105$110$1168%$1219%$127$132$138$144$149$155$152.22$160
Focus Zone
Point of Control (POC) Support (below price) Resistance (above price) Current Price

The highest-volume price zone for Nextpower Inc. over the past year sits near $87.91 (12% of 252-day volume). The current price of $152.22 trades 73.2% above this institutional floor — a sign of upside momentum, though a pullback to the POC zone is a common reversion target. The highly concentrated volume profile (12% at POC) indicates strong consensus on fair value — institutional participants have repeatedly transacted near this price.

Volume Profile computed from 252 trading days of OHLCV data. Volume allocated to price bins proportionally based on daily high-low range. Not investment advice.

NXT Capital Efficiency

How efficiently does Nextpower Inc. convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$622M
EBITDA
$675M
FCF Conversion
92%
Reinvestment Rate
8%
92% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)

Nextpower Inc. converts 92% of its EBITDA into free cash flow, an exceptional conversion rate indicating an asset-light business model with minimal capital reinvestment drag.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Fails-to-Deliver (FTD) History

SEC-reported settlement failures. Elevated FTDs can indicate high short-selling pressure, operational settlement issues, or naked shorting activity.

DateFailed SharesClose PriceNotional Value
2026-05-144$136.37$545.48
2026-05-132,446$125.37$306,655.02
2026-05-123,304$126.26$417,163.04
2026-05-083,321$120.86$401,376.06
2026-05-041,145$119.93$137,319.85
2026-04-304,137$114.27$472,734.99
2026-04-2818,447$122.58$2.3M
2026-04-2416,922$124.36$2.1M
2026-04-09277$116.41$32,245.57
2026-04-08578$109.18$63,106.04
2026-04-012,908$120.55$350,559.4
2026-03-2629,257$130.42$3.8M
2026-03-2412$116.91$1,402.92
2026-03-234,275$114.39$489,017.25
2026-03-1786$118.09$10,155.74
2026-03-124,961$116.69$578,899.09
2026-03-0917,052$101.43$1.7M
2026-02-276,573$106.86$702,390.78
2026-02-251,290$120.58$155,548.2
2026-02-23568$119.34$67,785.12
2026-02-1910,995$124.49$1.4M
2026-02-17386$116.44$44,945.84
2026-02-09838$121.37$101,708.06
2026-02-062,694$114.44$308,301.36
2026-02-0537,594$116.72$4.4M
2026-02-027,929$117.09$928,406.61
2026-01-307,103$121.08$860,031.24
2026-01-2939,907$119.97$4.8M
2026-01-28328$105.91$34,738.48
2026-01-27154$107.28$16,521.12

Source: SEC Regulation SHO FTD data. Data is reported with a ~30 day delay. High FTD quantities relative to average daily volume may indicate settlement stress.

Price Correlations

Statistical correlation of daily returns with other stocks. High correlations indicate stocks that move together; negative correlations can offer diversification.

Peer252-Day (1Y)126-Day (6M)Direction
WTGXXNaNNaN
FSLR0.5330.518Moderate
VRT0.4400.559Moderate
EME0.4310.546Moderate
ETN0.4280.543Moderate
CAT0.4130.493Moderate
STX0.4090.535Moderate
PWR0.4060.486Moderate
TSM0.4050.518Moderate
WDC0.4000.527Moderate

Pearson correlation of daily log returns. 252d ≈ 1 trading year. Computed from price history. Not investment advice.

Compare NXT to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: 2026-06-02.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.