Three independent discounted-cash-flow-style models value NAT every trading day. 1 of 3 currently price NAT above its market price.
| Free Cash Flow model | $-698,977,287.61 |
| Excess Profit model | $-382,963,444.97 |
| Residual Earnings model | $136,149,274.75 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +4.3% |
| Net debt / EBITDA | 3.7× |
| Gross margin | +19.6% |
| Revenue CAGR | -4.9% |
| Cash conversion | 1.6× |
| Dividend yield | — |
| Buyback yield | 0.0% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open NAT in StockKitty