investorscraft@gmail.com

Intrinsic ValueNewHold Investment Corp III (NHIC)

Previous Close$10.43
Intrinsic Value
Upside potential
Previous Close
$10.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NewHold Investment Corp. II (NHIC) is a special purpose acquisition company (SPAC) formed to identify and merge with a high-potential business in an industry poised for growth. As a blank-check company, NHIC does not operate an independent business but instead leverages its capital to acquire or merge with a target, typically in technology, healthcare, or other innovation-driven sectors. The company’s market position hinges on its ability to source and execute a value-accretive transaction, differentiating itself through management expertise and sector focus. SPACs like NHIC provide private companies an alternative path to public markets, offering speed and certainty compared to traditional IPOs. NHIC’s success depends on its capacity to identify a target with strong fundamentals and growth prospects, aligning investor interests with long-term value creation. The competitive landscape for SPACs has intensified, requiring disciplined capital deployment and strategic foresight to stand out.

Revenue Profitability And Efficiency

As a SPAC, NHIC reported no revenue for FY 2022, reflecting its pre-merger status. The company recorded a net income of $392,000, primarily driven by interest income on trust assets and minimal operating expenses. Operating cash flow was negative at $2.1 million, consistent with the upfront costs of maintaining a SPAC structure while seeking a suitable acquisition target. Capital expenditures were negligible, as the entity has no operational assets.

Earnings Power And Capital Efficiency

NHIC’s earnings power is currently limited to interest income from its trust account, yielding diluted EPS of $0.0201. The company’s capital efficiency is contingent on deploying its cash reserves effectively in a future merger. With no debt and $986,000 in cash, NHIC maintains flexibility to pursue transactions without leverage constraints, though its ability to generate post-merger returns remains untested.

Balance Sheet And Financial Health

NHIC’s balance sheet is characterized by $986,000 in cash and equivalents, with no outstanding debt, reflecting a low-risk financial position typical of pre-merger SPACs. The absence of liabilities underscores the company’s clean capital structure, though its financial health will evolve significantly upon completing an acquisition. Shareholders’ equity is supported by the trust account, ensuring funds are available for a qualifying transaction.

Growth Trends And Dividend Policy

Growth for NHIC hinges entirely on identifying and merging with a target company, as it has no organic operations. The company has not issued dividends, consistent with SPAC conventions, as capital is reserved for future acquisitions. Investor returns will depend on the success of the eventual merger and the acquired entity’s performance post-transaction.

Valuation And Market Expectations

NHIC’s valuation is tied to its trust account value and the market’s anticipation of a high-quality merger. With no revenue-generating business, traditional valuation metrics are inapplicable. Investor sentiment will be driven by the perceived attractiveness of the target company and the terms of the deal, with successful SPACs typically trading at a premium to trust value pre-merger.

Strategic Advantages And Outlook

NHIC’s primary advantage lies in its experienced management team’s ability to source a compelling merger target. The outlook is speculative, contingent on executing a transaction that aligns with investor expectations. The broader SPAC market’s cooling trend may pressure NHIC to demonstrate disciplined target selection and negotiation to secure long-term value creation.

Sources

10-K filing for FY 2022

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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