Valuation Nextpower Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 19/05/2026 BST			5-day change	1st Jan Change
127.12 ^USD	-5.47%		+1.40%	+45.93%

05-14	Deutsche Bank Adjusts Nextpower Price Target to $140 From $129, Maintains Buy Rating	MT
05-13	BMO Capital Raises Price Target on Nextpower to $125 From $113, Keeps Market Perform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,663	7,683	6,056	18,874	-	-
Change	-	361.95%	-21.18%	211.66%	-	-
Enterprise Value (EV) ¹	1,680	7,353	5,290	17,858	17,427	16,868
Change	-	337.6%	-28.06%	237.6%	-2.42%	-3.21%
P/E ratio	4,625x	16.7x	12.1x	31.4x	34.6x	27.4x
PBR	10.8x	8.35x	3.86x	8.47x	6.57x	5.75x
PEG	-	0x	4.08x	2.9x	22.24x	1x
Capitalization / Revenue	0.87x	3.07x	2.05x	5.03x	4.75x	4.17x
EV / Revenue	0.88x	2.94x	1.79x	5.09x	4.38x	3.73x
EV / EBITDA	8.04x	14.1x	6.81x	21.4x	19.4x	15.8x
EV / EBIT	9.97x	14.1x	6.88x	23.2x	20x	16.3x
EV / FCF	16.1x	17.4x	8.51x	36.4x	31.3x	23.2x
FCF Yield	6.22%	5.75%	11.8%	2.75%	3.19%	4.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.00784	3.37	3.47	3.84	3.672	4.646
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,902	2,500	2,959	3,559	3,977	4,523
EBITDA ¹	209	521.5	776.5	853.7	900.2	1,070
EBIT ¹	168.5	522.8	768.9	839.9	870.2	1,036
Net income ¹	1.143	306.2	509.2	585.9	581	714.2
Net Debt ¹	17.14	-330.1	-766.1	-1,016	-1,447	-2,006
Reference price ²	36.26	56.27	42.14	127.12	127.12	127.12
Nbr of stocks (in thousands)	45,869	136,542	143,710	148,476	-	-
Announcement Date	10/05/23	14/05/24	14/05/25	12/05/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEXTPOWER INC.	37.19x	5.4x	22.66x	-.--%	19.97B
FIRST SOLAR, INC.	13.39x	4.41x	8.77x	-.--%	25.11B
NINGBO DEYE TECHNOLOGY GROUP CO., LTD.	25.86x	6.79x	22.26x	1.91%	21.28B
LONGI GREEN ENERGY TECHNOLOGY CO., LTD.	-88.48x	1.19x	14.29x	0.04%	16.81B
TONGWEI CO.,LTD	-20.78x	1.38x	13.73x	-.--%	10.39B
JINKO SOLAR CO., LTD.	-80.21x	1.19x	8.46x	-.--%	10.15B
WAAREE ENERGIES LIMITED	20.92x	3.11x	13.08x	-	8.95B
CSI SOLAR CO., LTD.	25.1x	1.41x	10.38x	0.98%	7.88B
XINJIANG DAQO NEW ENERGY CO.,LTD.	-40.47x	8.68x	25.52x	-.--%	6.7B
ENPHASE ENERGY, INC.	172.04x	4.97x	19.29x	-.--%	6.55B
Average	6.46x	3.85x	15.84x	0.32%	13.38B
Weighted average by Cap.	2.63x	4.03x	15.78x	0.39%