What is NUGL's Intrinsic value?

NUGL Inc (NUGL) Intrinsic Value Analysis

Executive Summary

As of June 10, 2025, NUGL Inc's estimated intrinsic value ranges from $0.01 to $0.01 per share, depending on the valuation methodology applied.

Valuation Method Fair Value (USD) Implied Upside/Downside
Dividend Discount Model (Multi-Stage) $0.01 +11.0%

Is NUGL Inc (NUGL) undervalued or overvalued?

With the current market price at $0.01, the stock appears to be moderately undervalued.

Understanding Intrinsic Value

Intrinsic value represents the "true" worth of a company based on its fundamentals rather than market sentiment. We've employed multiple methodologies to triangulate NUGL Inc's intrinsic value, including:

  1. Dividend Discount Model (DDM): Values the company based on expected future dividend payments

Weighted Average Cost of Capital (WACC)

The cost of capital is a critical factor in valuation models, representing the required return for investors.

WACC Component Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.3 0.37
Cost of equity 5.3% 7.0%
Cost of debt 5.0% 5.0%
Tax rate 26.2% 27.0%
Debt/Equity ratio 0.02 0.02
After-tax WACC 5.2% 6.9%

Valuation Methods

2. Dividend Discount Model (DDM)

The DDM values a company based on its expected future dividend payments. We used two approaches:

Multi-Stage DDM:

  • Current payout ratio: 0.0%
  • Stable payout ratio: 90.0%
  • Growth transition: 5 years
  • Cost of equity: 6.1%
  • Long-term growth rate: 0.5%
  • Fair value: $0.01 (11.0% from current price)

Stable DDM:

  • Stable payout ratio: 70% (Low) to 90% (High)
  • Cost of equity: 7.0% (Low) to 5.3% (High)
  • Long-term growth rate: 0.0% (Low) to 1.0% (High)
  • Fair value range: $(0) to $(0)
  • Selected fair value: $-0.00 (-143.0% from current price)

Key Financial Metrics

Metric Value
Market Capitalization $4M
Enterprise Value $4M
Trailing P/E 0.00
Forward P/E 13.00
Trailing EV/EBITDA 0.00
Current Dividend Yield 62.96%
Dividend Growth Rate (5Y) 0.00%
Debt-to-Equity Ratio 0.02

Investment Decision Framework

To determine the most reliable intrinsic value estimate, we weigh each valuation method based on:

  1. Forecast Certainty: DCF methods rely on long-term projections, while earnings power value focuses on current normalized earnings
  2. Business Model Alignment: Dividend models are more appropriate for mature companies with established dividend policies
  3. Historical Accuracy: How well each method has predicted fair value historically

Valuation Weight Matrix

Valuation Method Weight Weighted Value
Dividend Discount Model (Multi-Stage) 100% $0.00
Weighted Average 100% $0.01

Investment Conclusion

Based on our comprehensive valuation analysis, NUGL Inc's weighted average intrinsic value is $0.01, which is approximately 11.0% above the current market price of $0.01.

Key investment considerations:

  • Conservative capital structure (Debt/Equity of 0.02)

Given these factors, we believe NUGL Inc is currently moderately undervalued with the potential for long-term appreciation based on the company's growth trajectory and financial strength.