NN - NASDAQ

NextNav Inc.

NextNav Inc.

NNยทNASDAQ

$21.57

+8.2%
Communication ServicesInternet Content & Information

NextNav Inc. provides next generation global positioning system (GPS) and 3D geolocation services. The company delivers next generation positioning, navigation, and timing solutions through its network-based Pinnacle and TerraPoiNT solutions. Its Pinnacle 3D geolocation service is commercially available in approximately 4,400 cities and towns in the United States; and its TerraPoiNT terrestrial-based encrypted network has deployments in 51 total markets nationally. The company sells its solutions directly to customers or through partners. The company was founded in 2007 and is headquartered in McLean, Virginia.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.94B
EPS-1.4200
P/E Ratio-15.19
Earnings Date08/05/2026
NextNav Inc.

NextNav Inc. Fair Value Envelope

NN ยท NASDAQ

Our analysis suggests that NN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.57, this represents a potential HIDDEN relative to our calculated worth for NextNav Inc..

HIDDEN
Intrinsic Value
Current Price: $21.57

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$84.1M
+ Cash & Equivalents$44.8M
Firm Value-$39.3M
- Debt$288.6M
Equity Value-$327.9M
/ Shares Outstanding131,880,952B
DCF Value-$2
OVERVALUED BY 112%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$34.3M
-$23.2M
-$15.7M
-$10.6M
-$7.2M
-$4.8M
-$3.3M
-$2.2M
-$1.5M
-$1.0M
Maintenance CapEx
-$6.8K
-$4.6K
-$3.1K
-$2.1K
-$1.4K
-$952
-$644
-$435
-$294
-$199
Owner Earnings
-$34.3M
-$23.2M
-$15.7M
-$10.6M
-$7.2M
-$4.8M
-$3.3M
-$2.2M
-$1.5M
-$1.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$31.8M
-$19.9M
-$12.4M
-$7.8M
-$4.9M
-$3.0M
-$1.9M
-$1.2M
-$746.2K
-$466.9K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your NN research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.