investorscraft@gmail.com

Intrinsic ValueNextDecade Corporation (NEXT)

Previous Close$5.29
Intrinsic Value
Upside potential
Previous Close
$5.29

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NextDecade Corporation operates in the energy sector, focusing on the development of liquefied natural gas (LNG) export projects. The company's core revenue model is centered around the Rio Grande LNG project, a multi-billion-dollar initiative aimed at exporting LNG to global markets. NextDecade positions itself as a key player in the North American LNG industry, leveraging the growing demand for cleaner energy alternatives. The company's strategic location near the Permian Basin provides access to abundant natural gas supplies, enhancing its competitive edge. NextDecade's market positioning is further strengthened by its commitment to environmental sustainability, including carbon capture and storage initiatives. The company aims to capitalize on the global shift toward lower-carbon energy solutions, positioning itself as a bridge between traditional fossil fuels and renewable energy sources.

Revenue Profitability And Efficiency

NextDecade reported no revenue for the period, reflecting its pre-operational stage as it focuses on project development. The company posted a net loss of $61.8 million, with diluted EPS of -$0.24, underscoring the significant upfront costs associated with large-scale LNG infrastructure. Operating cash flow was negative at $95.6 million, while capital expenditures totaled $2.57 billion, highlighting the capital-intensive nature of its business model.

Earnings Power And Capital Efficiency

NextDecade's earnings power remains constrained by its pre-revenue status, with negative earnings and cash flows driven by project development costs. The company's capital efficiency is under pressure due to the high upfront investments required for the Rio Grande LNG project. Until operational, the company's ability to generate returns on invested capital will depend on successful project execution and market demand for LNG.

Balance Sheet And Financial Health

NextDecade's balance sheet reflects its growth phase, with $148.1 million in cash and equivalents against $4.07 billion in total debt. The high debt load is attributable to financing the Rio Grande LNG project, raising concerns about leverage and liquidity. The company's financial health will hinge on its ability to secure additional funding and manage debt obligations during the construction phase.

Growth Trends And Dividend Policy

NextDecade's growth trajectory is tied to the completion and commercialization of the Rio Grande LNG project, which is expected to drive future revenue. The company does not currently pay dividends, as it reinvests all available capital into project development. Growth prospects are contingent on global LNG demand, regulatory approvals, and successful project execution.

Valuation And Market Expectations

NextDecade's valuation is speculative, reflecting its pre-revenue status and the high-risk, high-reward nature of LNG project development. Market expectations are anchored on the successful completion of the Rio Grande LNG project and its ability to capitalize on global LNG demand. Investors are likely pricing in long-term growth potential, tempered by execution risks and macroeconomic factors.

Strategic Advantages And Outlook

NextDecade's strategic advantages include its prime location near the Permian Basin and its focus on sustainable LNG solutions. The company's outlook is heavily dependent on the Rio Grande LNG project's success, which could position it as a significant player in the global LNG market. However, risks include regulatory hurdles, financing challenges, and volatile energy prices, which could impact long-term viability.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount