Neighborhood Intelligence, Inc. Common Stock (NXH) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-312.5%

-$3.59

vs $1.69 price

Levered DCF

-$7.19

After debt service

Piotroski score

2 / 9

Weak

Altman Z-score

-0.6

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-3.87×	-0.89×	-4.07×	-24.51×	23.51×	38.38×	-2.04×	-1.99×
P/B	1.51×	1.41×	3.49×	1.33×	3.41×	5.29×	2.14×	3.09×
P/S	0.31×	0.16×	0.8×	0.44×	0.92×	0.79×	0.17×	0.22×
EV / EBITDA	-2.59×	-0.43×	-3.89×	-44.52×	14.66×	11.52×	-1.65×	-7.42×
Gross margin	24.7%	19.5%	19.0%	22.2%	22.0%	22.1%	18.1%	17.7%
Operating margin	-5.9%	-13.7%	-7.6%	1.4%	4.0%	3.9%	-8.6%	-11.8%
Net margin	-8.1%	-18.6%	-19.7%	-1.8%	3.9%	2.1%	-8.2%	-11.4%
Current ratio	1.25×	1.01×	1.51×	2.17×	2.03×	1.78×	0.82×	0.1×
Debt / equity	0.1×	0.2×	0.01×	0.07×	0.07×	0.16×	0.24×	11.29×
Interest coverage	-52.14×	-86.69×	-67.03×	0×	53.32×	115.41×	-365.51×	-146.51×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.4%	0.0%	21.2%
Payout ratio	0.0%	0.0%	0.0%	-0.9%	0.0%	13.4%	-0.1%	-41.6%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	-38.9%	-159.0%	-85.7%	-5.5%	14.6%	14.0%	-104.4%	-157.4%
Return on invested capital	-24.5%	-93.9%	-29.1%	3.9%	13.9%	18.8%	-60.0%	12.8%
Return on assets	-19.9%	-64.4%	-48.4%	-4.0%	10.2%	6.3%	-28.8%	-45.0%
Free cash flow yield	-24.2%	-84.8%	-5.1%	-154.3%	2.7%	9.2%	-42.1%	145.7%
Earnings yield	-25.8%	-112.8%	-24.6%	-4.1%	4.3%	2.6%	-48.9%	-50.9%
Enterprise value	$175.1M	$102.9M	$953.1M	$529.3M	$2.1B	$1.5B	$159.1M	$1.4B
Net debt / EBITDA	2.27×	0.53×	1.22×	27.65×	-3.18×	-3.27×	0.9×	-5.24×
Cash conversion cycle (days)	-34	-23	-25	-17	-18	-16	-14	-256