NB

Niagen Bioscience Inc

NAGEยทNASDAQ

$3.46

-2.1%
HealthcareBiotechnology

Niagen Bioscience Inc is a bioscience company dedicated to healthy aging. The Company leads research on nicotinamide adenine dinucleotide.

At a Glance

Live Snapshot
Market Cap$275.97M
EPS0.2200
P/E Ratio15.75
Earnings Date08/05/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 15.8).

Valuation inputs: P/E 15.8, earnings yield +6.3%, momentum -2.1%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +22.7%, ROIC +15.6%).

Profitability stack: net margin +13.4%, ROE +22.7%, ROIC +15.6%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +28.1%, momentum -2.1%, net margin +13.4%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

n

Niagen Bioscience Inc Market vs Earnings Trajectory

NAGE ยท NASDAQ

Loading price and EPS data...

NB

Niagen Bioscience Inc Fair Value Envelope

NAGE ยท NASDAQ

Our analysis suggests that NAGE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.465, this represents a potential HIDDEN relative to our calculated worth for Niagen Bioscience Inc.

Intrinsic Value
Current Price: $3.465
3Y-192.0%
5Y-167.0%
10Y-380.0%
3Y+80.0%
5Y+118.0%
10Y+497.0%
3Y-205.0%
5Y-187.0%
10Y-694.0%
3Y-189.0%
5Y-227.0%
10Y-558.0%
3Y-185.0%
5Y-222.0%
10Y-382.0%
3Y+97.0%
5Y+177.0%
10Y+439.0%
NB

Niagen Bioscience Inc Profit Bridge

NAGE ยท NASDAQ
Revenue129.42M
Cost of Goods Sold (46.23M)
Gross Profit83.19M
Operating Expenses (68.89M)
Operating Income14.30M
Interest Expense (0.00)
Other Income/Expense3.90M
Pretax Income18.19M
Income Tax (810.00K)
Net Income17.38M
Net Income
17.38M

Profitability Analysis

Gross Margin

64.3%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

11.0%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

13.4%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

4.5%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

High margin compression: Large gap between gross and net margins suggests operational inefficiencies or heavy debt burden. Focus on expense management and deleveraging.

64.28%
Gross Profit Margin
4%
3Y+8.0%
5Y+8.0%
10Y+34.0%
11.05%
Operating Profit Margin
42%
3Y-143.0%
5Y-133.0%
10Y-182.0%
13.43%
Net Profit Margin
56%
3Y-159.0%
5Y-140.0%
10Y-199.0%
22.71%
Return on Equity
22%
3Y-139.0%
5Y-119.0%
10Y-177.0%
16.34%
Return on Assets
30%
3Y-153.0%
5Y-131.0%
10Y-210.0%
15.61%
Return on Invested Capital
7%
3Y-131.0%
5Y-118.0%
10Y-160.0%
N

Niagen Bioscience Inc Cash Conversion Engine

NAGE ยท NASDAQ
Net Income17.38M
Depreciation & Amortization1.45M
Stock-Based Compensation0.00
Change in Working Capital-8.30M
Others2.90M
Capital Expenditures-292.00K
Free Cash Flow13.14M

Cash Flow Quality Analysis

FCF Conversion Rate

75.6%

Moderate conversion rate. Some gap between earnings and cash flow may warrant investigation into working capital or non-cash items.

CapEx Intensity

2.2%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

+10.0%

Steady FCF growth indicates consistent cash generation improvement. On a positive trajectory.

Working Capital Impact

-$8.30M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Working capital strain: Significant cash tied up in operations. Monitor receivables collection, inventory turns, and payment terms to optimize cash conversion cycle.

n

Niagen Bioscience Inc Funding & Solvency Profile

NAGE ยท NASDAQ
Cash & Cash Equivalents66.55M
Net Receivables13.07M
Inventory24.02M
Other Current Assets1.49M
Total Current Assets105 M
Property, Plant & Equipment3.32M
Goodwill & Intangible Assets5.49M
Long-Term Investments0.00
Other Non-Current Assets406.00K
Total Non-Current Assets4 M
Total Assets
114.33M

Financial Health Analysis

Current Ratio

4.61x

Excellent liquidity position. The company can easily cover its short-term obligations with substantial cushion.

Debt-to-Equity Ratio

0.39x

Conservative capital structure. The company relies primarily on equity financing, indicating low financial risk.

Working Capital

82 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

92% Current

Asset-light business model with high liquidity. Majority of assets are easily convertible to cash.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

n

Niagen Bioscience Inc Street Expectations Map

NAGE ยท NASDAQ

Wall Street analysts project that NAGE stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 10.50, with estimates ranging from a low of 10.00 to a high of 11.00.

Lowest Target
10.00
188.60%
Consensus Target
10.50
203.03%
Highest Target
11.00
217.46%

The consensus 1-year price target stands at 10.50, with estimates ranging from a low of 10.00 to a high of 11.00.

Analyst Consensus Analysis

Upside Potential

+203.0%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

9.5% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

n

Niagen Bioscience Inc Insider Positioning

NAGE ยท NASDAQ

During the last 12 months, insiders have purchased $2.01M worth of NAGE shares, with no selling activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

4.5K

30.40K

Sold

0

0.00

Net Activity

+30K

+$30K

9-12 Months

Bought

140.0K

1.98M

Sold

0

0.00

Net Activity

+2.0M

+$1.98M

Top Buyers

1
YWTW

Yu Wing Tak Wendy

Director

20.0K sharesโ€ข1 transactions

$283K

2
PK

Patrick Kristin

Director

20.0K sharesโ€ข1 transactions

$283K

3
RSD

Rubin Steven D

Director

20.0K sharesโ€ข1 transactions

$283K

4
SH

Shahbazi Hamed

Director

20.0K sharesโ€ข1 transactions

$283K

5
CA

Cohen Ann

Director

20.0K sharesโ€ข1 transactions

$283K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $2.01M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Insider Participation

High Buying

5 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

No Dividend Yield Data

NAGE has not reported any dividend yield values in the available annual periods.

ย 

nage Dividend History

NAGE
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%