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.
0.33 CAD
0.02 (6.06%)
Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
136.57k
3.13M
-
2.15M
644.29k
531.59k
438.59k
361.87k
298.57k
246.34k
Revenue %
-
2.2k
-100
-
-69.97
-17.49
-17.49
-17.49
-17.49
Operating Cash Flow
-3.45M
-1.03M
-2.93M
-4.83M
-3.98M
-247.68k
-204.35k
-168.61k
-139.11k
-114.78k
Operating Cash Flow %
-2.53k
-32.96
100
-225.19
-617.01
-46.59
-46.59
-46.59
-46.59
Cap Ex
-
-65.31k
-
-32.32k
-27.02k
-8.28k
-6.83k
-5.63k
-4.65k
-3.84k
Cap Ex %
-
-2.08
100
-1.51
-4.19
-1.56
-1.56
-1.56
-1.56
Free Cash Flow
-3.45M
-1.1M
-2.93M
-4.86M
-4M
-255.96k
-211.18k
-174.24k
-143.76k
-118.61k
Weighted Average Cost Of Capital
Price
0.33
Beta
Diluted Shares Outstanding
78.27M
Costof Debt
6.16
Tax Rate
After Tax Cost Of Debt
6.16
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
12.19M
Total Equity
25.83M
Total Capital
38.02M
Debt Weighting
32.06
Equity Weighting
67.94
Wacc
8.01
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
136.57k
3.13M
-
2.15M
644.29k
531.59k
438.59k
361.87k
298.57k
246.34k
Operating Cash Flow
-3.45M
-1.03M
-2.93M
-4.83M
-3.98M
-247.68k
-204.35k
-168.61k
-139.11k
-114.78k
Cap Ex
-
-65.31k
-
-32.32k
-27.02k
-8.28k
-6.83k
-5.63k
-4.65k
-3.84k
Free Cash Flow
-3.45M
-1.1M
-2.93M
-4.86M
-4M
-255.96k
-211.18k
-174.24k
-143.76k
-118.61k
Wacc
8.01
8.01
8.01
8.01
8.01
Pv Lfcf
-236.97k
-181.02k
-138.27k
-105.62k
-80.68k
Sum Pv Lfcf
-742.57k
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
8.01
Free Cash Flow T1
-120.98k
Terminal Value
-2.01M
Present Terminal Value
-1.37M
Intrinsic Value
Enterprise Value
-2.11M
Net Debt
11.46M
Equity Value
-13.57M
Diluted Shares Outstanding
78.27M
Equity Value Per Share
-0.17
Projected DCF
-0.17338 2.903%
