Back to LIME Overview
NMS · Valuation Lab
LIME
Neutron Holdings, Inc.
Last$35.60
Market cap2.3B
EV/EBITDA6.2x
Intrinsic value
$209.73
MoS +83.0% · Undervalued
Assuming 15.0% FCF margin and 31.9% Y1–5 growth.
Upside to price
EV (DCF)14.2B
Terminal share74%
Expected IV$222.68
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 74% of EV
PV of stage FCFs3.7B
PV of terminal value10.5B
Enterprise value14.2B
Net cash / (debt)-780.3M
Equity value13.4B
Intrinsic value / share$209.73
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 1.2B | 183.6M | 170.2M | 92.7% |
| Y2 | 1.6B | 242.1M | 208.2M | 86.0% |
| Y3 | 2.1B | 319.4M | 254.6M | 79.7% |
| Y4 | 2.8B | 421.3M | 311.4M | 73.9% |
| Y5 | 3.7B | 555.6M | 380.8M | 68.5% |
| Y6 | 4.3B | 644.5M | 409.6M | 63.5% |
| Y7 | 5B | 747.7M | 440.5M | 58.9% |
| Y8 | 5.8B | 867.3M | 473.8M | 54.6% |
| Y9 | 6.7B | 1B | 509.6M | 50.7% |
| Y10 | 7.8B | 1.2B | 548.1M | 47.0% |
| Terminal | — | — | 10.5B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.