EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

NEXTTRIP, INC. (NTRP) fair value: what the stock is really worth

As of Oct 16, 2026: fair value (intrinsic value) of NEXTTRIP, INC. stock $0.26, price $1.36, upside -81.3%, quality 29 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? No
  2. Good quality? No
  3. Add to watchlist

Consumer Cyclical · US · ISIN US8265986096

NI NEXTTRIP, INC. logo Thin data Oct 4, 2026

NEXTTRIP, INC.

NTRP · US

Weakest SetupStrongly overvalued and low quality.

Our calculation puts a fair price 81% below what the stock costs today.

Mixed Growth (revenue 5y +35.7 %/yr in USD)
Fair value $0.2550 · Strongly overvalued (−81.3%)
Quality 29/100
Negative free cash flow
Trails peers (1/7)
Narrow moat 12/100
Thin data
⚠ Dilution
Watch NEXTTRIP, INC. for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

$76.80 $1.17 Fair Value $0.2550 Jul 2021 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 4, 2026.

How to read this chart

60‑month range $1.17 – $76.80 · fair‑value band $0.1445 – $0.3400 · the $1.36 price screens above the $0.2550 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 4, 2026.

Follow NEXTTRIP in your weekly email

Every Wednesday you see whether NEXTTRIP is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

Which stocks are undervalued right now? Check free Discover now →

Company profile

NextTrip, Inc., a technology-driven travel company, develops an integrated travel booking and media platform to connect leisure, group, and business travelers in the United States and internationally. It operates in two segments, Travel and Media.

Show moreShow less

The Travel segment offers NXT2.0, a travel booking engine that supports direct-to-consumer and advisor-assisted booking across leisure, luxury, cruise, group, and business travel verticals; Five Star Alliance for luxury and cruise bookings; TA Pipeline, a group-travel agency platform that provides end-to-end solutions for conferences, conventions, destination weddings, and affinity groups; JournyGO, an agentic AI-powered consumer engagement and booking ecosystem; and Travel Magazine Pro, a digital editorial, advisor-engagement, and travel-commerce platform.

Its Media segment includes JOURNY.tv, a travel media network, as well as TravelMagazine.com, an online travel publication that offers articles, guides, destination inspiration, hotel and restaurant recommendations, and general travel advice.

The company was formerly known as Sigma Additive Solutions, Inc. and changed its name to NextTrip, Inc. in March 2024. NextTrip, Inc. is based in Santa Fe, New Mexico.

Stock analysis

NEXTTRIP, INC. (NTRP) currently trades at $1.36, while our model-based Fair Value estimate is $0.2550, 81.3% below the price, so the stock looks overvalued today.

Show more

Valuation

How firm this estimate is: it rests on 2 models at a data quality of 92/100, which puts the data coverage at low.

Scenario range: $0.1445 (bear) to $0.3400 (bull), the price of $1.36 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.

Quality & growth

The Quality Score stands at 29/100 (below-average quality), in the Consumer Cyclical sector.

Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.

NEXTTRIP, INC. reported revenue of $3.7M in FY2025 versus $1.7M in FY2021, a compound +22.5%/yr. Reported net income was −$15.9M in FY2025.

Key figures

Market cap $29.4M · P/S ratio 5.85 · EPS (TTM) $−1.36 · Dividend yield 1.1% · Net margin −290% · Return on equity −261% · Return on assets (EBIT) −99.4% · Operating margin −201%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 12 out of 100 (medium confidence).

What moves the price

The share trades about 71% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at −81%, NTRP screens richer than that median.

Fair Value models

Bear $0.1445 Fair Value $0.2550 Bull $0.3400
Price $1.36 · Upside -81.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds. Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
Gordon GGM $0.1700 $0.3000 $0.4000 66
DDM Multi-Stage $0.1700 $0.2800 $0.3200 65
All 2 models by family
Dividend Discount
Gordon GGM $0.1700 $0.3000 $0.4000 66
DDM Multi-Stage $0.1700 $0.2800 $0.3200 65

Open the full fair value analysis →

Quality Score breakdown

Overall quality 29/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 4
How much profit the company makes from its sales and capital
Quality Growth 80
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 49
Debt, balance sheet and risk of trouble
Investment 62
Does it invest with discipline instead of growing at any price?
Low Volatility 5
How calm the share price moves, does not count
Momentum 5
Price trend of the last 3 to 12 months, does not count
Near the 52-week high 3
Distance to the 52-week high, does not count
New shares 0
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card. 36/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+641.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+113.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+35.7%
Start year 2020 (pandemic). Over 10 years: +11.6% a year
Revenue growth 24 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+39.5%
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−705.7% (2020) → −428.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed

NTRP screens overvalued: fair value 81% below the price. Compare with Booking Holdings →

Earlier news

News mood ⓘNews mood, the average tone of recent news (49 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation. Very negative
Recent news coverage is unusually downbeat.

Compare NEXTTRIP, INC. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Travel Services · 87 stocks

Beats the industry median on 1/6 measures
Overall it trails its industry peers.
Valuation
Quality Score 29 · Bottom 25%
Fair Value upside −81.3% · Bottom 25%
Profitability
Return on assets −121.7% · Bottom 25%
Growth and dividend
Revenue growth 945.7% · Top 25%
Dividend yield (12 months) 1.1% · Below median

Valuation Multiplesvs Travel Services median · lower = cheaper

P/B 5.47× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (12 months) 5.85× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 51
FUTURE (revenue growth)100 · sector 19
PAST (return on equity)0 · sector 36
HEALTH (low debt)0 · sector 94
DIVIDEND (yield)23 · sector 40

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Trip.com Group 9961 HK$303.20 HK$681.87 +125% vs NTRP
Carnival Corporation CCL $25.90 $36.68 +42% vs NTRP
Norwegian Cruise Line Holdings NCLH $15.35 $20.28 +32% vs NTRP
Booking Holdings BKNG $160.68 $192.97 +20% vs NTRP
Airbnb, Inc ABNB $167.06 $183.77 +10% vs NTRP
Viking Holdings VIK $83.42 $91.76 +10% vs NTRP
Expedia Group EXPE $274.22 $301.64 +10% vs NTRP
MakeMyTrip Limited MMYT $44.73 $34.50 −23% vs NTRP
Royal Caribbean Cruises Ltd RCL $274.31 $209.94 −23% vs NTRP
Global Business Travel Group GBTG $9.50 $5.23 −45% vs NTRP

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

NEXTTRIP, INC. · Fair Value
$0.2550 −81%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "NEXTTRIP, INC. Fair Value". https://www.fairvalue-calculator.com/stock/NTRP

Frequently asked questions

Is NEXTTRIP, INC. (NTRP) overvalued or undervalued?
As of Oct 4, 2026, our model estimates a fair value of $0.2550 versus a price of $1.36, about −81% upside (overvalued).
What is the fair value of NTRP?
Our model-based fair value for NEXTTRIP, INC. is $0.2550 (as of Oct 4, 2026), built from audited fundamentals. The current price: $1.36.
What is the quality score of NTRP?
NEXTTRIP, INC. has a Quality Score of 29/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for NEXTTRIP, INC. (NTRP)?
Our model-based price target is the fair value of $0.2550 (as of Oct 4, 2026) from 2 valuation models. Cautious scenario $0.1445, optimistic scenario $0.3400. It is a calculation from audited fundamentals, not an analyst target.
What is the NEXTTRIP, INC. stock forecast for 2026?
Our models put fair value at $0.2550, about −81% upside versus a price of $1.36 (overvalued). Cautious scenario $0.1445, optimistic scenario $0.3400. The calculation is refreshed regularly with new filings.
What is the revenue of NEXTTRIP, INC. (NTRP)?
NEXTTRIP, INC. reported trailing-twelve-month revenue of about $5.0M (latest available figure, as of Oct 4, 2026).
Does NEXTTRIP, INC. pay a dividend?
NEXTTRIP, INC. currently shows a dividend yield of 1.14% relative to its recent price (as of Oct 4, 2026).
What is the intrinsic value of NEXTTRIP, INC. (NTRP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NEXTTRIP, INC. it is $0.2550 per share (as of Oct 4, 2026), against a price of $1.36. It is the blended result of 2 valuation models (cash flow, earnings, asset, dividend).
Is NEXTTRIP, INC. stock overvalued or undervalued in 2026?
As of Oct 4, 2026, NTRP trades above its calculated fair value: price $1.36, fair value $0.2550, a gap of about −81% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NTRP?
No. The price is what the market pays today ($1.36); the fair value is what the company's own numbers justify ($0.2550). For NEXTTRIP, INC. the two are $1.11 per share apart. That gap is exactly why we show both numbers side by side.
How much is NEXTTRIP, INC. worth?
The market values NEXTTRIP, INC. at about $29.4M (market capitalisation, as of Oct 4, 2026). Per share that is $1.36; our models calculate a fair value of $0.2550 per share.
What do the bullish and bearish scenarios say about NTRP?
Our models span a range for NEXTTRIP, INC.: cautious scenario $0.1445, base $0.2550, optimistic $0.3400 per share (as of Oct 4, 2026, price $1.36). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of NEXTTRIP, INC. (NTRP)?
Balance-sheet figures for NEXTTRIP, INC. (as of Oct 4, 2026): return on equity −260.8%. They feed the Quality Score of 29/100, which measures business quality independently of the share price.
How far is NTRP from its 52-week high?
NEXTTRIP, INC. trades at $1.36, about 71% below its 52-week high of $4.73 and 16% above the low of $1.17 (as of Oct 16, 2026). Distance from the high says nothing about value: that is what the fair value of $0.2550 is for.
Which stocks are comparable to NEXTTRIP, INC.?
From the same area (Consumer Cyclical) we also value Booking Holdings, Airbnb, Inc, Royal Caribbean Cruises Ltd, Viking Holdings, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is NEXTTRIP, INC. stock attractive at the current price?
The data as of Oct 4, 2026: price $1.36, calculated fair value $0.2550 (−81%), Quality Score 29/100, from 2 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NTRP calculated?
We run NEXTTRIP, INC. through 2 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $0.2550, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.7 % above its aggregate fair value. NEXTTRIP, INC. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of NEXTTRIP, INC. (NTRP)?
The closing price on Oct 16, 2026 was $1.36. Our model-based fair value is $0.2550, about −81% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NEXTTRIP, INC. right now?
The price sits above even our optimistic bull case ($0.3400). The favourable scenario is already priced in. Weak quality (29/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range ($0.1445 to $0.3400) leaves room in how you read the outcome.

Key figures of NEXTTRIP, INC.

How large is the market capitalisation of NEXTTRIP, INC. (NTRP)?
The market capitalisation of NEXTTRIP, INC. is $29.4M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of NEXTTRIP, INC. (NTRP)?
The price-to-sales ratio of NEXTTRIP, INC. is 5.85 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of NEXTTRIP, INC. (NTRP)?
Earnings per share at NEXTTRIP, INC. are $−1.36. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of NEXTTRIP, INC. (NTRP)?
The dividend yield of NEXTTRIP, INC. is 1.1%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of NEXTTRIP, INC. (NTRP)?
The net margin of NEXTTRIP, INC. is −290% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of NEXTTRIP, INC. (NTRP)?
The return on equity (ROE) of NEXTTRIP, INC. is −261% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of NEXTTRIP, INC. (NTRP)?
On an EBIT basis the return on assets of NEXTTRIP, INC. is −99.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of NEXTTRIP, INC. (NTRP)?
The operating margin of NEXTTRIP, INC. is −201% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NEXTTRIP, INC. (NTRP)?
Revenue at NEXTTRIP, INC. is growing +946% versus a year earlier (3y avg +113%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does NEXTTRIP, INC. (NTRP) generate?
The free cash flow of NEXTTRIP, INC. is −$4.6M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does NEXTTRIP, INC. (NTRP) carry?
The net debt of NEXTTRIP, INC. is $1.7M (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch NEXTTRIP, INC. in the live analysis

One click puts NEXTTRIP, INC. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.