NextDecade Corporation (NEXT)
Last Price$6.80.6%
Market Cap$1,736.1M
NEXT Rating
NEXT Quality rating performance
NEXT Intrinsic Value
Key Highlights:
As of Mar 11, 2025 NEXT Relative Value is $12.8, which is undervalued by 89.0%, compared to current share price of $6.8.
As of Mar 11, 2025 NEXT DCF Value is N/A, which is undervalued by N/A, compared to current share price of $6.8.
NEXT Share Price History
1W (12.6%)
1M (14.3%)
6M 47.6%
YTD 45.1%
1Y 32.6%
3Y 75.9%
5Y 271.0%
10Y 103.4%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
NEXT Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$1,736.1M
$5,655.4M
$0.0
($790.2M)
Shares Outstanding
256M
Employees
237
Growth (CAGR)
(100.0%)
37.3%
(6.33%)
66.9%
318.75%
Profitability
Intrinsic Value
$12.9 (90.0% undervalued)
N/A
$12.9
($33.0)
($67.1)
(100.0%)
(26.4%)
Valuation (LTM)
Return on Capital
Financial Health
$3,919.3M
(5.0x)
(2.5x)
233.2%
Dividends
Earnings
Aug 12, 2025
MISS by 0.0%
MISS by 89.8%
644.0%
1 Beat & 9 Miss
NEXT Stock Financials
NEXT Income Statement Metrics
Annual
Quarterly
LTM
NEXT Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
($95.6M) +29.8% YoY
Capital Expenditure (CAPEX)
$0.0 -60.1% YoY
Free Cash Flow (FCF)
($95.6M) -56.4% YoY
NEXT Income Statement Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Operating
expenses
$171.1M 39.5% YoY
NEXT Balance Sheet Overview
Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$6,404.1M
Current assets ($412.6M, 6.4% of total)
$148.1M (2.3%)
$0.0 (0.0%)
Other current assets
$264.4M (4.1%)
Non-current assets ($5,991.5M, 93.6% of total)
$0.0 (0.0%)
$5,186.1M (81.0%)
$0.0 (0.0%)
Other non-current assets
$805.4M (12.6%)
Financial position
$146.0M
Cash & Short-term
Investments
Total Debt
NEXT Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
NEXT Earnings Surprises
Crunching data... Almost there!
NEXT Dividends
NEXT Dividend Yield
Crunching data... Almost there!
NEXT Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with NEXT
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$1,736.1M | 5.2 | $12.9 90.0% undervalued | 32.6% | $0.0 | ($790.2M) | (100.0%) | N/A | N/A | (7.9%) | 233.2% | |
$110.0B | 5.8 | $125.8 31.9% undervalued | (14.8%) | $55.3B | $8,006.0M | (1.4%) | 14.5% | 30.5% | 11.2% | 37.5% | |
$70.9B | 6.9 | $151.5 21.7% undervalued | 6.0% | $23.4B | $5,771.0M | 1.1% | 24.6% | 62.9% | 17.2% | 17.3% | |
$63.1B | 6.1 | $1,312.2 386.7% undervalued | 35.1% | $19.7B | $3,767.0M | (13.8%) | 19.1% | 35.5% | (1.9%) | 22.6% | |
$60.4B | 6.5 | $37.1 29.0% undervalued | (16.6%) | CA$37.2B | CA$9,719.0M | (9.5%) | 26.1% | 29.1% | 11.4% | 25.1% | |
$44.6B | 6.8 | $81.7 43.5% overvalued | (0.3%) | $12.8B | $654.0M | 22.2% | 5.1% | 63.0% | 20.8% | 78.8% | |
$43.6B | 5.7 | $40.5 12.6% overvalued | (23.4%) | $26.7B | $4,592.0M | (5.4%) | 17.2% | 35.7% | 3.6% | 78.6% | |
$41.9B | 6.5 | $186.1 28.7% undervalued | (18.9%) | $11.1B | ($5,171.0M) | 31.9% | (46.8%) | 73.7% | 10.7% | 3.1% | |
$31.0B | 6.4 | $270.9 79.6% overvalued | 161.4% | $705.8M | $65.4M | 11.8% | 9.3% | 90.7% | 89.3% | 0.0% | |
$29.7B | 5.8 | $27.3 44.4% overvalued | 44.2% | $5,222.2M | $573.3M | 3.0% | 11.0% | 30.0% | 0.7% | 38.6% | |
$27.2B | 5.6 | $9.1 36.9% overvalued | (20.1%) | $27.2B | $757.0M | 14.3% | 2.8% | 44.7% | 12.1% | 32.1% |
FAQ
What is NextDecade Corporation (NEXT) stock rating?
As of today, NextDecade Corporation has a stock rating of 5 (out of 10), which is considered Good.
is NextDecade Corporation (NEXT) a good stock to buy?
As of today, NextDecade Corporation has a Good stock rating, which is 90.0% undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 3.2%.