Nine Energy Service, Inc. valuation and forecast
Explore the models for Nine Energy Service, Inc., adjust their assumptions and compare your own valuation with the platform's.
Stock price today
Loading chart…
Third-party market data · may be delayed
Fair value per share
Under review: data-quality checks not passed.
Price vs value
Under review: data-quality checks not passed. We'll show the comparison once resolved.
Price history
Loading chart…
Third-party market data · may be delayed
The assumptions
- Free cash flow (TTM, FY2025 Q4)
- -$23.3M
- Less stock-based pay
- $2.2M
- Cash flow we value
- $36.9M
- Growth, years 1–5 (base)
- %
- Then fading to
- 2.5%
- Discount rate
- 8.5%
- Net cash added
- -$351M
- Diluted shares
- 14M
What would move the value
- Growth 5 points lower
- —
- Growth 5 points higher
- —
- Free-cash-flow margin 1 point lower
- —
- Discount rate 1 point higher
- —
Change in our model value when one input moves, all else equal.
NINE valuation questions
- How does Fundamentalytics value Nine Energy Service, Inc.?
- We use the models that fit Nine Energy Service, Inc.'s business and available financial data: cash-flow model (dcf). Each model has its own assumptions and data requirements. The calculator explains which models are available and lets you adjust their inputs.
Data: SEC EDGAR filings, retrieved November 1, 2026. Method: how we value companies. Disclosures: research and recommendations disclosure. Back to Nine Energy Service, Inc.