investorscraft@gmail.com

Intrinsic ValueNVE Corporation (NVEC)

Previous Close$67.49
Intrinsic Value
Upside potential
Previous Close
$67.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NVE Corporation operates in the semiconductor industry, specializing in spintronics, a nanotechnology that leverages electron spin to enhance data storage and transmission. The company generates revenue primarily through the sale of high-performance sensors and couplers used in industrial, medical, and defense applications. Its proprietary technology positions it as a niche player in the advanced electronics market, catering to clients requiring robust, low-power solutions for harsh environments. NVE’s competitive edge stems from its patented intellectual property and focus on high-margin, low-volume specialized products, differentiating it from mass-market semiconductor manufacturers. The company’s market position is reinforced by its long-standing relationships with key industrial and defense contractors, though its small scale limits broader sector influence. NVE’s innovation-driven approach aligns with growing demand for energy-efficient and reliable electronic components in IoT and automation, though it faces competition from larger firms with greater R&D resources.

Revenue Profitability And Efficiency

NVE reported revenue of $25.9 million for FY2025, with net income of $15.1 million, reflecting a high net margin of approximately 58%. The company’s operating cash flow of $14.3 million underscores efficient operations, while modest capital expenditures ($1.3 million) indicate a capital-light model. Diluted EPS of $3.11 demonstrates strong profitability per share, supported by disciplined cost management and premium pricing for its specialized products.

Earnings Power And Capital Efficiency

NVE’s earnings power is robust, with net income representing nearly 60% of revenue, highlighting its ability to convert sales into profits effectively. The company’s capital efficiency is evident in its low debt-to-equity ratio and minimal reinvestment needs, allowing it to generate substantial free cash flow. This positions NVE to fund dividends and maintain financial flexibility without significant external financing.

Balance Sheet And Financial Health

NVE maintains a solid balance sheet, with $8.0 million in cash and equivalents and total debt of just $0.8 million, indicating negligible leverage. The company’s strong liquidity and debt-free profile provide resilience against market volatility. Shareholders’ equity is bolstered by retained earnings, reflecting consistent profitability and prudent financial management.

Growth Trends And Dividend Policy

NVE’s growth has been steady but modest, reflecting its niche market focus. The company prioritizes shareholder returns, with a dividend per share of $4.00, yielding approximately 5-6% based on recent share prices. This policy aligns with its stable cash generation and limited reinvestment opportunities, though long-term growth may depend on expanding applications for its spintronics technology.

Valuation And Market Expectations

NVE trades at a premium valuation relative to earnings, reflecting its high margins and dividend yield. Investors likely price in its niche expertise and consistent profitability, though limited revenue growth may cap upside. The market appears to value NVE as a stable, cash-generative business rather than a high-growth opportunity.

Strategic Advantages And Outlook

NVE’s strategic advantages include its proprietary technology and strong IP portfolio, which protect its niche position. The outlook remains stable, with demand for specialized sensors likely to persist. However, reliance on a narrow product line and competition from larger semiconductor firms pose risks. Success will hinge on maintaining technological leadership and selectively expanding into adjacent high-value markets.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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