investorscraft@gmail.com

Intrinsic ValueNisun International Enterprise Development Group Co., Ltd (NISN)

Previous Close$3.53
Intrinsic Value
Upside potential
Previous Close
$3.53

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

Nisun International Enterprise Development Group Co., Ltd operates in the financial services sector, specializing in supply chain financing and technology-driven financial solutions. The company primarily serves small and medium-sized enterprises (SMEs) in China, offering tailored credit solutions, asset management, and fintech services to bridge funding gaps. Its revenue model hinges on interest income, service fees, and technology platform monetization, leveraging its proprietary systems to enhance efficiency and risk assessment. Nisun positions itself as a niche player in China's fragmented SME financing market, competing with traditional banks and emerging fintech platforms. The company differentiates through its integrated approach, combining financial expertise with digital tools to streamline lending processes. However, its market share remains modest compared to larger financial institutions, and it faces regulatory scrutiny inherent to China's dynamic fintech landscape. Nisun's growth is tied to SME demand for alternative financing, though macroeconomic headwinds and credit risk exposure pose challenges.

Revenue Profitability And Efficiency

In FY 2024, Nisun reported revenue of $339.6 million but net income of just $0.9 million, reflecting thin margins amid high operational costs. Diluted EPS stood at $0.23, with operating cash flow negative at -$75.7 million, suggesting liquidity strain despite minimal capital expenditures. The disparity between revenue and profitability indicates inefficiencies in cost management or elevated credit provisioning.

Earnings Power And Capital Efficiency

The company’s nominal net income relative to its revenue base underscores weak earnings power, likely due to interest expense or bad debt write-offs. With negligible capital expenditures, Nisun’s capital efficiency appears suboptimal, as operating cash outflows significantly exceeded income generation. The low EPS further highlights constrained returns on equity.

Balance Sheet And Financial Health

Nisun holds $45.0 million in cash against $7.0 million of total debt, implying a robust liquidity position. However, the negative operating cash flow raises concerns about sustained solvency if the trend persists. The debt level is manageable, but reliance on short-term financing or receivables could pressure working capital.

Growth Trends And Dividend Policy

Revenue scale suggests Nisun has achieved meaningful market penetration, but profitability growth lags. The absence of dividends aligns with its focus on retaining capital for stability or expansion. Future growth hinges on SME credit demand and the company’s ability to mitigate defaults while scaling its fintech offerings.

Valuation And Market Expectations

The company’s valuation metrics are not provided, but its marginal profitability and cash flow challenges likely weigh on investor sentiment. Market expectations may be tempered by sector-wide risks in China’s SME lending space and regulatory uncertainty.

Strategic Advantages And Outlook

Nisun’s integration of fintech with traditional lending could offer long-term advantages if it improves risk pricing and operational scalability. However, near-term outlook remains cautious due to macroeconomic volatility and competitive pressures. Success depends on executing its hybrid model while maintaining asset quality.

Sources

Company filings, CIK 0001603993

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