FMP

FMP

Enter

NESIX - Needham Small Cap Gr...

photo-url-https://images.financialmodelingprep.com/symbol/NESIX.png

Needham Small Cap Growth Fund

NESIX

NASDAQ

Under normal conditions, the fund invests at least 80% of its net assets, plus the amount of any borrowings for investment purposes, in the equity securities (principally, common stock) of domestic issuers listed on a nationally recognized securities exchange that have market capitalizations not exceeding $8 billion.

14.81 USD

-1.71 (-11.55%)

Free Cash Flow

Year

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

Revenue

10.87M

13.7M

3.41M

5.78M

7M

7.73M

8.53M

9.41M

10.39M

11.47M

Revenue %

-

25.99

-75.08

69.34

21.19

10.36

10.36

10.36

10.36

Operating Cash Flow

38.46M

54.87M

120.74M

10.04M

26.05M

7.73M

8.53M

9.41M

10.39M

11.47M

Operating Cash Flow %

353.76

400.57

3.54k

173.75

371.86

100

100

100

100

Cap Ex

-

-

-

-

-

-

-

-

-

-

Cap Ex %

-

-

-

-

-

-

-

-

-

Free Cash Flow

38.46M

54.87M

120.74M

10.04M

26.05M

7.73M

8.53M

9.41M

10.39M

11.47M

Weighted Average Cost Of Capital

Price

14.81

Beta

Diluted Shares Outstanding

19.46M

Costof Debt

3.75

Tax Rate

After Tax Cost Of Debt

2.92

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

79.2M

Total Equity

288.26M

Total Capital

367.46M

Debt Weighting

21.55

Equity Weighting

78.45

Wacc

8.04

Build Up Free Cash Flow

Year

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

Revenue

10.87M

13.7M

3.41M

5.78M

7M

7.73M

8.53M

9.41M

10.39M

11.47M

Operating Cash Flow

38.46M

54.87M

120.74M

10.04M

26.05M

7.73M

8.53M

9.41M

10.39M

11.47M

Cap Ex

-

-

-

-

-

-

-

-

-

-

Free Cash Flow

38.46M

54.87M

120.74M

10.04M

26.05M

7.73M

8.53M

9.41M

10.39M

11.47M

Wacc

8.04

8.04

8.04

8.04

8.04

Pv Lfcf

7.15M

7.31M

7.46M

7.62M

7.79M

Sum Pv Lfcf

37.34M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.04

Free Cash Flow T1

11.69M

Terminal Value

193.5M

Present Terminal Value

131.42M

Intrinsic Value

Enterprise Value

168.76M

Net Debt

-12.58M

Equity Value

181.34M

Diluted Shares Outstanding

19.46M

Equity Value Per Share

9.32

Projected DCF

9.32 -0.589%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep