NI

Navan, Inc.

NAVN·NASDAQ

$22.16

-2.7%
TechnologySoftware - Application

Navan, Inc. operates an AI-powered software platform to simplify the travel and expense experience, benefiting users, customers, and suppliers. The company offers AI-powered travel, payments, and expense management solutions to streamline the travel lifecycle, from booking and policy enforcement to payment processing, expense reconciliation, and reporting. It serves finance, human resources, travel managers, inventory, and other markets. The company was formerly known as TripActions, Inc. and changed its name to Navan, Inc. in February 2023. Navan, Inc. was incorporated in 2015 and is based in Palo Alto, California.

At a Glance

Live Snapshot
Market Cap$5.26B
EPS-4.0700
P/E Ratio-5.44
Earnings Date06/10/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal · Driver · Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -5.4).

Valuation inputs: P/E -5.4, earnings yield N/A, momentum -2.7%.

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

Driver

High confidence

Return profile is soft (ROE -33.0%, ROIC -14.1%).

Profitability stack: net margin -56.7%, ROE -33.0%, ROIC -14.1%.

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 +29.3%, momentum -2.7%, net margin -56.7%.

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

n

Navan, Inc. Market vs Earnings Trajectory

NAVN · NASDAQ

Loading price and EPS data...

NI

Navan, Inc. Fair Value Envelope

NAVN · NASDAQ

Our analysis suggests that NAVN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $22.16, this represents a potential HIDDEN relative to our calculated worth for Navan, Inc..

Intrinsic Value
Current Price: $22.16
3Y+204.0%
5Y+204.0%
10Y+204.0%
3Y+75.0%
5Y+75.0%
10Y+75.0%
3Y+20.0%
5Y+20.0%
10Y+20.0%
3Y-120.0%
5Y-120.0%
10Y-120.0%
3Y-109.0%
5Y-109.0%
10Y-109.0%
3Y+60.0%
5Y+60.0%
10Y+60.0%
NI

Navan, Inc. Profit Bridge

NAVN · NASDAQ
Revenue702.26M
Cost of Goods Sold (201.79M)
Gross Profit500.47M
Operating Expenses (697.35M)
Operating Income-196.88M
Interest Expense (51.30M)
Other Income/Expense-199.04M
Pretax Income-395.92M
Income Tax (2.11M)
Net Income-398.03M
Net Income
-398.03M

Profitability Analysis

Gross Margin

71.3%

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

Operating Margin

-28.0%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-56.7%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

71.27%
Gross Profit Margin
12%
3Y+34.0%
5Y+34.0%
10Y+34.0%
-28.03%
Operating Profit Margin
40%
3Y-54.0%
5Y-54.0%
10Y-54.0%
-56.68%
Net Profit Margin
68%
3Y-31.0%
5Y-31.0%
10Y-31.0%
-32.95%
Return on Equity
-79%
3Y-78.0%
5Y-78.0%
10Y-78.0%
-23.29%
Return on Assets
39%
3Y-25.0%
5Y-25.0%
10Y-25.0%
-14.06%
Return on Invested Capital
14%
3Y-49.0%
5Y-49.0%
10Y-49.0%
N

Navan, Inc. Cash Conversion Engine

NAVN · NASDAQ
Net Income-398.03M
Depreciation & Amortization60.25M
Stock-Based Compensation182.09M
Change in Working Capital-7.47M
Others208.14M
Capital Expenditures-18.91M
Free Cash Flow14.76M

Cash Flow Quality Analysis

FCF Conversion Rate

-3.7%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

56.2%

Capital-intensive operations require significant reinvestment. Monitor whether CapEx is maintenance or growth-oriented.

FCF Growth Trend

+128.7%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$7.47M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extension—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

Navan, Inc. Funding & Solvency Profile

NAVN · NASDAQ
Cash & Cash Equivalents583.52M
Net Receivables426.39M
Inventory0.00
Other Current Assets105.98M
Total Current Assets1 B
Property, Plant & Equipment53.78M
Goodwill & Intangible Assets285.27M
Long-Term Investments0.00
Other Non-Current Assets62.73M
Total Non-Current Assets117 M
Total Assets
1.71B

Financial Health Analysis

Current Ratio

4.07x

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

Debt-to-Equity Ratio

0.41x

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

Working Capital

986 M

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

Asset Composition

76% 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

Navan, Inc. Street Expectations Map

NAVN · NASDAQ

Wall Street analysts project that NAVN stock may see slight declines over the coming 12 months. The consensus 1-year price target stands at 21.00, with estimates ranging from a low of 20.00 to a high of 23.00.

Lowest Target
20.00
-9.75%
Consensus Target
21.00
-5.23%
Highest Target
23.00
3.79%

The consensus 1-year price target stands at 21.00, with estimates ranging from a low of 20.00 to a high of 23.00.

Analyst Consensus Analysis

Upside Potential

-5.2%

Downside risk. Current price above analyst targets indicates potential overvaluation. Exercise caution and review catalysts.

Analyst Agreement

14.3% spread

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

Risk-Reward Profile

0.39x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

n

Navan, Inc. Insider Positioning

NAVN · NASDAQ

During the last 12 months, there has been no insider trading activity reported for NAVN.

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

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

No Dividend Yield Data

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

 

navn Dividend History

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