FMP
NXT Energy Solutions Inc.
SFD.TO
TSX
NXT Energy Solutions Inc., a technology company, provides services to the oil and gas industry through its proprietary stress field detection (SFD) technology worldwide. Its SFD technology, a remote sensing airborne survey system utilizes quantum-scale sensors to detect gravity field perturbations in an airborne survey method which can be used onshore and offshore to remotely identify traps and reservoirs with hydrocarbon and geothermal exploration potential. The company was formerly known as Energy Exploration Technologies Inc. and changed its name to NXT Energy Solutions Inc. in September 2008. NXT Energy Solutions Inc. was incorporated in 1994 and is headquartered in Calgary, Canada.
0.21 CAD
0 (0%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
118.85M
163.46M
143.41M
162.26M
178.66M
200.32M
224.62M
251.86M
282.41M
316.67M
Revenue %
-
37.53
-12.27
13.15
10.1
12.13
12.13
12.13
12.13
Operating Cash Flow
10.67M
12.71M
-1.4M
21.13M
12.51M
14.34M
16.08M
18.03M
20.22M
22.67M
Operating Cash Flow %
8.98
7.77
-0.98
13.02
7
7.16
7.16
7.16
7.16
Cap Ex
-1.45M
-1.7M
-1.74M
-4.86M
-3.32M
-3.34M
-3.74M
-4.19M
-4.7M
-5.27M
Cap Ex %
-1.22
-1.04
-1.21
-3
-1.86
-1.67
-1.67
-1.67
-1.67
Free Cash Flow
9.22M
11.01M
-3.14M
16.27M
9.19M
11M
12.34M
13.84M
15.51M
17.4M
Weighted Average Cost Of Capital
Price
11.2
Beta
Diluted Shares Outstanding
9.89M
Costof Debt
4.76
Tax Rate
After Tax Cost Of Debt
3.53
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
13.6M
Total Equity
110.7M
Total Capital
124.31M
Debt Weighting
10.94
Equity Weighting
89.06
Wacc
9.78
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
118.85M
163.46M
143.41M
162.26M
178.66M
200.32M
224.62M
251.86M
282.41M
316.67M
Operating Cash Flow
10.67M
12.71M
-1.4M
21.13M
12.51M
14.34M
16.08M
18.03M
20.22M
22.67M
Cap Ex
-1.45M
-1.7M
-1.74M
-4.86M
-3.32M
-3.34M
-3.74M
-4.19M
-4.7M
-5.27M
Free Cash Flow
9.22M
11.01M
-3.14M
16.27M
9.19M
11M
12.34M
13.84M
15.51M
17.4M
Wacc
9.78
9.78
9.78
9.78
9.78
Pv Lfcf
10.02M
10.24M
10.46M
10.68M
10.91M
Sum Pv Lfcf
52.32M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
9.78
Free Cash Flow T1
18M
Terminal Value
286.92M
Present Terminal Value
179.99M
Intrinsic Value
Enterprise Value
232.3M
Net Debt
-12.12M
Equity Value
244.42M
Diluted Shares Outstanding
9.89M
Equity Value Per Share
24.72
Projected DCF
24.72 0.547%
