Intrinsic Value
NextTrip, Inc. · NTRP
Conservative
More adverse but historically defensible assumptions.
-$2.40
Base
The model's central intrinsic-value estimate.
-$3.40
Optimistic
More favorable but historically defensible assumptions.
-$5.62
Scenarios are the same model run under different but historically defensible assumptions. They are not price targets. Where a valuation gap is shown it is a comparison with a recent close, not a forecast return; where the price is stale, no gap is shown at all.
Model confidence: 66%Valuation as of Sep 21, 2026Latest filing used May 29, 2025
Confidence reflects data completeness, accounting quality, and model reliability. It is not a probability of future price.
Valuation drivers
- Normalized operating margin
- -1312.9%
- Normalized NOPAT margin
- -1033.2%
- Revenue growth
- -21.7%
- WACC
- 9.20%
- Terminal growth
- 0.00%
- Reinvestment method
- capital turnover
- Terminal-value share
- 16.8%
Model notes (2)
- Interest-bearing debt unavailable
- Minority interest not reported
Model details
- Normalization
- V1
- Scenario
- V2
- Confidence
- V1
- Engine version
- valuation-1.0.1-share-units-terminal
- Data snapshot
- filed:2025-05-29