investorscraft@gmail.com

Intrinsic ValueNvni Group Limited Ordinary Shares (NVNI)

Previous Close$1.69
Intrinsic Value
Upside potential
Previous Close
$1.69

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

Nvni Group Limited operates in a dynamic sector, leveraging its business model to drive revenue through specialized products or services. The company's core operations are designed to capitalize on emerging market trends, positioning it as a competitive player in its industry. While specific details about its market niche are sparse, Nvni Group appears to focus on scalable solutions that align with broader sector demands, though its exact competitive advantages remain unclear without further disclosure. The company's market positioning suggests it competes in a fragmented or evolving space, where differentiation and operational efficiency are critical. Its revenue model likely hinges on recurring or project-based income streams, though the lack of detailed segment reporting limits deeper analysis. Nvni Group's ability to sustain growth will depend on its execution in capturing market share and optimizing costs amid competitive pressures.

Revenue Profitability And Efficiency

Nvni Group reported revenue of $193.3 million for FY 2024, but net income stood at a loss of $86.2 million, reflecting significant profitability challenges. The diluted EPS of -$3.73 underscores these struggles, though operating cash flow of $38.6 million suggests some operational efficiency. Capital expenditures were modest at $1.8 million, indicating limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company's negative earnings power highlights inefficiencies in converting revenue to profit. With a net loss of $86.2 million, Nvni Group's capital efficiency appears weak, as it fails to generate positive returns. Operating cash flow, while positive, does not offset the substantial net loss, raising questions about sustainable earnings potential without structural improvements.

Balance Sheet And Financial Health

Nvni Group's balance sheet shows $18.0 million in cash and equivalents against $68.6 million in total debt, signaling liquidity constraints. The debt burden relative to cash reserves may pressure financial flexibility, though the absence of dividend payouts preserves cash for operational needs. Further details on debt maturity and covenants would clarify near-term risks.

Growth Trends And Dividend Policy

The company exhibits no dividend policy, redirecting resources toward operations or debt management. Growth trends are unclear without historical comparatives, but the current loss-making position suggests challenges in scaling profitably. Future performance will hinge on revenue expansion and cost discipline.

Valuation And Market Expectations

Market expectations for Nvni Group are likely tempered by its unprofitability and leveraged balance sheet. The absence of positive earnings complicates traditional valuation metrics, leaving investors to weigh turnaround potential against execution risks. The stock's performance may hinge on near-term operational improvements or strategic shifts.

Strategic Advantages And Outlook

Nvni Group's strategic advantages are not explicitly outlined, but its focus on its core sector could offer niche opportunities. The outlook remains uncertain given profitability challenges, though operational cash flow provides a modest buffer. Success will depend on cost management and revenue diversification to stabilize earnings.

Sources

Company filings, CIK 0001965143

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