investorscraft@gmail.com

Intrinsic Value of National Research Corporation (NRC)

Previous Close$15.96
Intrinsic Value
Upside potential
Previous Close
$15.96

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

National Research Corporation (NRC) operates in the healthcare analytics and performance improvement sector, providing data-driven insights to hospitals, health systems, and other healthcare organizations. The company’s core revenue model is built on subscription-based services, including patient experience surveys, quality benchmarking, and advisory solutions that help clients enhance operational efficiency and patient outcomes. NRC’s proprietary platforms, such as its Market Insights and Governance Intelligence tools, enable healthcare providers to make informed strategic decisions, positioning the firm as a trusted partner in an industry increasingly focused on value-based care. NRC differentiates itself through its deep domain expertise, long-standing client relationships, and a reputation for delivering actionable intelligence. The company serves a niche but growing market, as healthcare organizations prioritize data analytics to navigate regulatory pressures and competitive dynamics. Its market position is reinforced by a loyal customer base and recurring revenue streams, though it faces competition from larger healthcare IT vendors and emerging analytics startups.

Revenue Profitability And Efficiency

In FY 2024, NRC reported revenue of $143.1 million, with net income of $24.8 million, reflecting a net margin of approximately 17.3%. The company’s diluted EPS stood at $1.04, demonstrating solid profitability. Operating cash flow was robust at $34.6 million, though capital expenditures of $15.4 million indicate ongoing investments in technology and infrastructure to support its subscription-based model.

Earnings Power And Capital Efficiency

NRC’s earnings power is underpinned by its high-margin, recurring revenue streams, which provide stability and predictability. The company’s capital efficiency is evident in its ability to generate strong operating cash flow relative to net income, though its total debt of $62.7 million suggests a leveraged balance sheet. The firm’s focus on scalable solutions enhances its ability to drive incremental profitability.

Balance Sheet And Financial Health

NRC’s balance sheet shows $4.2 million in cash and equivalents against total debt of $62.7 million, indicating a leveraged position. However, its healthy operating cash flow of $34.6 million provides capacity to service debt. The company’s financial health is supported by its recurring revenue model, though investors should monitor debt levels relative to cash generation.

Growth Trends And Dividend Policy

NRC’s growth is driven by increasing demand for healthcare analytics, with revenue stability supported by its subscription model. The company paid a dividend of $0.48 per share in FY 2024, reflecting a commitment to returning capital to shareholders. Future growth may hinge on expanding its product suite and penetrating new healthcare segments.

Valuation And Market Expectations

NRC’s valuation reflects its niche positioning in healthcare analytics, with investors likely pricing in steady growth from its recurring revenue base. The market appears to balance its high-margin profile against leverage and competitive pressures. Further upside could depend on execution in scaling its solutions and maintaining client retention.

Strategic Advantages And Outlook

NRC’s strategic advantages include its specialized expertise, long-term client relationships, and reputation in healthcare analytics. The outlook is positive, given industry tailwinds, but the company must navigate competition and debt management. Success will depend on innovation in data offerings and maintaining its value proposition in a dynamic healthcare landscape.

Sources

Company filings (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