image
Communication Services - Internet Content & Information - NASDAQ - US
$ 13.605
1.61 %
$ 1.8 B
Market Cap
-15.74
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one NN stock under the worst case scenario is HIDDEN Compared to the current market price of 13.6 USD, NextNav Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one NN stock under the base case scenario is HIDDEN Compared to the current market price of 13.6 USD, NextNav Inc. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one NN stock under the best case scenario is HIDDEN Compared to the current market price of 13.6 USD, NextNav Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NN

image
$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.0$11.0$11.0$10.0$10.0$9.0$9.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
5.67 M REVENUE
46.79%
-60.1 M OPERATING INCOME
5.40%
-102 M NET INCOME
-42.02%
-38 M OPERATING CASH FLOW
-7.25%
-39.5 M INVESTING CASH FLOW
-3674.77%
35.1 M FINANCING CASH FLOW
-49.11%
1.91 M REVENUE
18.92%
-14.8 M OPERATING INCOME
-6.59%
-32.3 M NET INCOME
-137.12%
-11.9 M OPERATING CASH FLOW
-76.20%
-21.8 M INVESTING CASH FLOW
-468.22%
5.37 M FINANCING CASH FLOW
-24.03%
Balance Sheet NextNav Inc.
image
Current Assets 86 M
Cash & Short-Term Investments 80.1 M
Receivables 3.3 M
Other Current Assets 2.63 M
Non-Current Assets 75.7 M
Long-Term Investments 0
PP&E 35.3 M
Other Non-Current Assets 40.4 M
49.53 %21.85 %24.95 %Total Assets$161.7m
Current Liabilities 12.1 M
Accounts Payable 858 K
Short-Term Debt 2.46 M
Other Current Liabilities 8.82 M
Non-Current Liabilities 99.5 M
Long-Term Debt 54.6 M
Other Non-Current Liabilities 44.9 M
7.91 %48.94 %40.18 %Total Liabilities$111.6m
EFFICIENCY
Earnings Waterfall NextNav Inc.
image
Revenue 5.67 M
Cost Of Revenue 10.8 M
Gross Profit -5.11 M
Operating Expenses 55 M
Operating Income -60.1 M
Other Expenses 41.8 M
Net Income -102 M
20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)6m(11m)(5m)(55m)(60m)(42m)(102m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-90.10% GROSS MARGIN
-90.10%
-1060.12% OPERATING MARGIN
-1060.12%
-1797.12% NET MARGIN
-1797.12%
-203.27% ROE
-203.27%
-62.99% ROA
-62.99%
-39.59% ROIC
-39.59%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NextNav Inc.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)(35m)(35m)(40m)(40m)(45m)(45m)(50m)(50m)202020202021202120222022202320232024202420252025
Net Income -102 M
Depreciation & Amortization 5.24 M
Capital Expenditures -350 K
Stock-Based Compensation 13.9 M
Change in Working Capital 7.03 M
Others 45.3 M
Free Cash Flow -38.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NextNav Inc.
image
NN has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership NextNav Inc.
image
Sold
0-3 MONTHS
1.15 M USD 4
3-6 MONTHS
4.31 M USD 5
6-9 MONTHS
5.8 K USD 1
9-12 MONTHS
621 K USD 3
Bought
214 M USD 3
0-3 MONTHS
0 USD 0
3-6 MONTHS
1.73 M USD 1
6-9 MONTHS
3.49 M USD 2
9-12 MONTHS
7. News
NextNav to Participate in Upcoming Investor Conferences RESTON, Va., May 07, 2025 (GLOBE NEWSWIRE) -- NextNav Inc. (the "Company" or “NextNav”) [NASDAQ: NN], a leader in next-generation positioning, navigation, and timing (“PNT”) and 3D geolocation, today announced that Chief Financial Officer, Chris Gates, will participate in the following upcoming conferences: globenewswire.com - 1 week ago
Laughing Water Capital Top 5 Investments (Q1 2025) Holding a meaningful cash position due to buyouts, providing optionality and safety amidst macro uncertainty, with plans to invest opportunistically. Lifecore Biomedical shows promise with strengthened balance sheet, improved sales force, and potential sale within 3 years, offering significant upside. NextNav's GPS technology investment faces short-term stock weakness but has positive FCC developments and strategic refinancing, indicating long-term potential. seekingalpha.com - 3 weeks ago
NextNav Announces Appointment of H. Wyman Howard and Lorin Selby to its Board of Directors RESTON, Va., April 16, 2025 (GLOBE NEWSWIRE) -- NextNav Inc. (NASDAQ: NN), a leader in next-generation position, navigation and timing (PNT) and 3D geolocation, today announced that its board of directors has elected Rear Admiral H. Wyman Howard and Rear Admiral Lorin Selby to serve as board members, effective May 1, 2025. globenewswire.com - 1 month ago
NextNav Announces Closing of $190 Million of 5% Redeemable Senior Secured, Convertible Notes Transaction RESTON, Va., March 27, 2025 (GLOBE NEWSWIRE) -- NextNav Inc. (the "Company" or “NextNav”) [NASDAQ: NN], a leader in next-generation positioning, navigation, and timing (“PNT”) and 3D geolocation, today announced the successful closing of the previously announced private placement of $190 million of 5% redeemable senior secured convertible notes due 2028 (“the Private Placement”). The net proceeds from the Private Placement were approximately $188.6 million after deducting certain fees and expenses (the “Net Proceeds”). globenewswire.com - 1 month ago
NextNav Inc. (NN) Q4 2024 Earnings Call Transcript NextNav Inc. (NASDAQ:NN ) Q4 2024 Earnings Conference Call March 12, 2025 5:00 PM ET Company Participants Mariam Sorond - CEO Chris Gates - CFO Conference Call Participants Mike Crawford - B. Riley Securities Operator Ladies and gentlemen, thank you for standing by. seekingalpha.com - 2 months ago
NextNav Announces $190 Million of 5% Redeemable Senior Secured, Convertible Transaction New Investment Led by M-Cor Capital, LLC and Fortress Investment Group Existing 10% Senior Secured Notes to be Redeemed RESTON, Va., March 12, 2025 (GLOBE NEWSWIRE) -- NextNav Inc. (the "Company" or “NextNav”) [NASDAQ: NN], a leader in next-generation positioning, navigation, and timing (“PNT”) and 3D geolocation, today announced it had entered into a purchase agreement for the sale of $190 million of 5% redeemable senior secured convertible notes (the “New Notes”). globenewswire.com - 2 months ago
NextNav Inc. Reports Fourth Quarter and Full Year 2024 Results Successfully Completed Lab and Field Demonstrations Validating Effectiveness of NextNav's 5G PRS-based PNT solution NOI Issued by FCC Chairman Carr Demonstrates Commitment to GPS Complement and Backup RESTON, Va., March 12, 2025 (GLOBE NEWSWIRE) -- NextNav Inc. (NASDAQ: NN) a leader in next generation positioning, navigation, and timing (PNT) and 3D geolocation, today reported financial results for NextNav's fourth quarter and full year ended December 31, 2024. globenewswire.com - 2 months ago
New Poll Shows Overwhelming Bipartisan Support for Building Ground-Based Backup to GPS By A Ten-to-One Margin Voters Support Creating Ground-Based Complement and Backup for GPS By A Ten-to-One Margin Voters Support Creating Ground-Based Complement and Backup for GPS globenewswire.com - 2 months ago
NextNav Announces Date for Fourth Quarter 2024 Earnings Call RESTON, Va., Feb. 28, 2025 (GLOBE NEWSWIRE) -- NextNav (Nasdaq: NN), a leader in next generation positioning, navigation, timing (PNT) and 3D geolocation, today announced that it will release its financial results for the fourth quarter and full year ended December 31, 2024 after the market closes on Wednesday March 12, 2025, and will host a conference call on the same day at 5:00 PM ET to discuss its results. globenewswire.com - 2 months ago
Study Confirms Win-Win for 5G Operations and Unlicensed Technologies in Lower 900 MHz Band RESTON, Va., Feb. 28, 2025 (GLOBE NEWSWIRE) -- NextNav (Nasdaq: NN) has submitted a comprehensive study to the Federal Communications Commission (FCC) confirming that 5G operations can successfully coexist with unlicensed devices in the Lower 900 MHz band. globenewswire.com - 2 months ago
NextNav Successfully Demonstrates Positioning Reference Signal-Based PNT Technology RESTON, Va., Feb. 26, 2025 (GLOBE NEWSWIRE) -- NextNav (Nasdaq: NN) today announced the successful completion of lab and field demonstrations of its innovative Positioning, Navigation, and Timing (PNT) solution based on Positioning Reference Signal (PRS) standards in 5G waveforms. globenewswire.com - 2 months ago
NextNav Names Renee Gregory as Vice President of Regulatory Affairs Brings extensive legal, policy, and spectrum expertise to lead NextNav's regulatory strategy Brings extensive legal, policy, and spectrum expertise to lead NextNav's regulatory strategy globenewswire.com - 3 months ago
8. Profile Summary

NextNav Inc. NN

image
COUNTRY US
INDUSTRY Internet Content & Information
MARKET CAP $ 1.8 B
Dividend Yield 0.00%
Description 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.
Contact 1775 Tysons Boulevard, McLean, VA, 22102 https://www.nextnav.com
IPO Date Nov. 2, 2020
Employees 96
Officers Dr. Arun Raghupathy Ph.D. Co-Founder, Senior Vice President & Chief Technology Officer Mr. James S. Black Senior Vice President, General Counsel & Corporate Secretary Sammaad R. Shams Chief Accounting Officer Ms. Susan Insley Executive Vice President & Chief Operating Officer Ms. Mariam Sorond Chairman, Chief Executive Officer & President Dr. Sanyogita Shamsunder Chief Innovation Officer Mr. Christian D. Gates Executive Vice President & Chief Financial Officer Ms. Heather Ritchie Chief Marketing Officer Mr. Ganesh M. Pattabiraman Senior Advisor Dr. John Kim Senior Vice President of Technology Development