NUAI - NASDAQ

NE

New Era Energy & Digital, Inc.

NUAIยทNASDAQ

$6.02

+4.4%
EnergyOil & Gas Energy

New Era Energy & Digital, Inc., operates as an exploration and production platform, engages in the exploration, development, and production of helium, oil and natural gas, and natural gas liquids in the United States. The company owns and operates a portfolio of approximately 137,000 acres in Southeast New Mexico. Its flagship Pecos Slope Field covering an area of 1893 square kilometers located 20 miles north of Roswell, New Mexico. It serves Tier 2 gas companies and balloon gas distributors. The company was formerly known as New Era Helium, Inc. and changed its name to New Era Energy & Digital, Inc. in August 2025. New Era Energy & Digital, Inc. is based in Midland, Texas.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$344.78M
EPS-1.0400
P/E Ratio-5.79
Earnings Date08/13/2026
NE

New Era Energy & Digital, Inc. Fair Value Envelope

NUAI ยท NASDAQ

Our analysis suggests that NUAI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.02, this represents a potential HIDDEN relative to our calculated worth for New Era Energy & Digital, Inc..

HIDDEN
Intrinsic Value
Current Price: $6.02

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-$10.5M
+ Cash & Equivalents$1.2M
Firm Value-$9.3M
- Debt$0
Equity Value-$9.3M
/ Shares Outstanding25,999,125B
DCF Value-$0
OVERVALUED BY 106%

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
-$5.9M
-$3.0M
-$1.5M
-$737.9K
-$369.0K
-$184.5K
-$92.2K
-$46.1K
-$23.1K
-$11.5K
Maintenance CapEx
-$166.6K
-$83.3K
-$41.7K
-$20.8K
-$10.4K
-$5.2K
-$2.6K
-$1.3K
-$651
-$325
Owner Earnings
-$6.1M
-$3.0M
-$1.5M
-$758.8K
-$379.4K
-$189.7K
-$94.8K
-$47.4K
-$23.7K
-$11.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$5.6M
-$2.6M
-$1.2M
-$557.7K
-$258.2K
-$119.5K
-$55.3K
-$25.6K
-$11.9K
-$5.5K
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 NUAI 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.