Napco Security Technologies, Inc.

Napco Security Technologies, Inc.

NSSCยทNASDAQ

$35.99

-0.58%
IndustrialsSecurity & Protection Services

Napco Security Technologies, Inc. develops, manufactures, and sells electronic security products in the United States and internationally. The company offers access control systems, door-locking products, intrusion and fire alarm systems, and video surveillance systems for commercial, residential, institutional, industrial, and governmental applications. Its access control systems include various types of identification readers, control panels, PC-based computers, and electronically activated door-locking devices; and door locking devices comprise microprocessor-based electronic door locks with push button, card readers and bio-metric operation, door alarms, mechanical door locks, and simple dead bolt locks. The company's alarm systems include automatic communicators, cellular communication devices, control panels, combination control panels/digital communicators and digital keypad systems, fire alarm control panels, and area detectors; and video surveillance systems comprise video cameras, control panels, video monitors, or PCs. It also buys and resells various identification readers, video cameras, PC-based computers, and peripheral equipment for access control and video surveillance systems; offers school security products; and markets peripheral and related equipment manufactured by other companies. The company markets and sells its products primarily to independent distributors, dealers, and installers of security equipment. Napco Security Technologies, Inc. was founded in 1969 and is headquartered in Amityville, New York.

At a Glance

Live Snapshot
Market Cap$1.29B
EPS1.2000
P/E Ratio29.99
Earnings Date08/24/2026
Napco Security Technologies, Inc.

Napco Security Technologies, Inc. Fair Value Envelope

NSSC ยท NASDAQ

Our analysis suggests that NSSC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $35.99, this represents a potential HIDDEN relative to our calculated worth for Napco Security Technologies, Inc..

Intrinsic Value
Current Price: $35.99

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$3.0B
+ Cash & Equivalents$83.1M
Firm Value$3.0B
- Debt$5.3M
Equity Value$3.0B
/ Shares Outstanding35,664,300B
DCF Value$85
UNDERVALUED BY 136%

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
$62.9M
$73.8M
$86.7M
$101.8M
$119.6M
$140.5M
$165.0M
$193.8M
$227.6M
$267.3M
Maintenance CapEx
-$497.0K
-$583.7K
-$685.6K
-$805.2K
-$945.7K
-$1.1M
-$1.3M
-$1.5M
-$1.8M
-$2.1M
Owner Earnings
$62.4M
$73.2M
$86.0M
$101.0M
$118.7M
$139.4M
$163.7M
$192.2M
$225.8M
$265.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$57.7M
$62.8M
$68.3M
$74.3M
$80.8M
$87.8M
$95.5M
$103.9M
$112.9M
$122.8M
Terminal Value represents 70.7% of Enterprise Value