EN DE

NexgenRx Inc (NXG) Fair Value & Analysis

Healthcare · CA · Market cap C$31.3M

NI NexgenRx Inc NXG · V
PriceC$0.6000
Fair ValueC$0.4000
Upside-33.3%
Quality69/100
Watch NexgenRx Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.8% net margin
Low debt · generates free cash flow
3.49% dividend yield
Ranks above peers (13/15)
Wide moat 66/100
Evidence: High Range C$0.3000 – C$0.5000 Share as image

Fair value as of: Jul 17, 2026

From 24 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from C$0.4700 to C$0.4000 (−14.9%) since Jun 24, 2026. Share price +25.0% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$0.5000). The favourable scenario is already priced in.
  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$0.7000 C$0.1818 Fair Value C$0.4000 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range C$0.1818 – C$0.7000 · fair‑value band C$0.3000 – C$0.5000 · the C$0.6000 price screens above the C$0.4000 fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

NexgenRx Inc (NXG) currently trades at C$0.6000, while our model-based Fair Value estimate is C$0.4000, implying the stock looks roughly 33.3% overvalued today. The Quality Score stands at 69/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, NexgenRx Inc generated revenue of C$18.5M at a net margin of 10.8%. Revenue grew 11.6% year over year. It earns a return on equity of 23.5%. The stock trades on a trailing P/E of 22.0. Fundamentals as of Jul 17, 2026

Our scenario range runs from C$0.3000 (bear case) to C$0.5000 (bull case); at C$0.6000, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 110% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -53% fair-value upside, at -33%, NXG screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF C$0.6600 C$0.9600 C$1.36 80
Residual Income C$0.1000 C$0.1300 C$0.2700 76
Rev-Margin DCF C$0.4700 C$0.6900 C$0.9700 74
All 24 models by family
DCF Models
FCF DCF C$0.6700 C$1.02 C$1.52 38
Owner Earnings C$0.3500 C$0.5100 C$0.7500 31
5Y Revenue Exit C$0.4700 C$0.6900 C$0.9700 39
5Y EBITDA Exit C$0.5800 C$0.9100 C$1.32 41
5Y P/E Exit C$0.4700 C$0.6800 C$0.9100 38
10Y Revenue Exit C$0.5400 C$0.7500 C$1.05 36
10Y EBITDA Exit C$0.6100 C$0.8900 C$1.30 37
10Y P/E Exit C$0.5400 C$0.7500 C$1.02 35
Earnings-Based
Graham-Dodd C$0.1200 C$0.5700 C$0.7800 54
Lynch FV C$0.1500 C$0.2100 C$0.2800 50
PEG = 1.0 C$0.1500 C$0.2100 C$0.2800 46
EPV C$0.2600 C$0.2900 C$0.3100 59
Multiples
P/E Multiple C$0.3000 C$0.4000 C$0.5000 63
P/S Multiple C$0.2300 C$0.3100 C$0.3900 58
P/B Multiple C$0.2300 C$0.3100 C$0.3900 55
EV/EBIT C$0.4600 C$0.6000 C$0.7300 53
EV/EBITDA C$0.5700 C$0.7400 C$0.9100 54
EV/Revenue C$0.3500 C$0.4700 C$0.5900 43
Asset-Based
NCAV (Graham) C$0.0500 C$0.0700 C$0.1100 50
Growth DCF
Growth DCF C$0.6600 C$0.9600 C$1.36 80
Rev-Margin DCF C$0.4700 C$0.6900 C$0.9700 74
Economic Profit
Residual Income C$0.1000 C$0.1300 C$0.2700 76
ROIC Compounder C$0.2800 C$0.3200 C$0.3600 72
Growth Earnings
Growth-Adj P/E C$0.2400 C$0.3500 C$0.4500 68

Widest divergence: DCF Models (C$0.7500) versus Asset-Based (C$0.0700). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) C$18.5M
Revenue growth (YoY) +11.6%
Net margin 10.8%
Return on equity 23.5%
Free cash flow C$4.6M FY2025
P/E ratio 22.0
More key figures
Operating margin 25.0%
EPS (TTM) C$0.0200
Dividend yield 3.5%
EPS growth (YoY) +167%

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 67 · Market factors (momentum, volatility) 79

Profitability 48
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 98
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 49
Calm price path (market factor)
Momentum 87
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 80
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

NexgenRx Inc. administers, adjudicates, and pays drug, dental, and other extended health-care claims for the beneficiaries of health benefit plans underwritten by its customers in Canada. The company offers NexSys claims management; NexAdmin plan administration; and NexPSPAssist patient support programs.

Full company description

NexgenRx Inc. administers, adjudicates, and pays drug, dental, and other extended health-care claims for the beneficiaries of health benefit plans underwritten by its customers in Canada. The company offers NexSys claims management; NexAdmin plan administration; and NexPSPAssist patient support programs. It also provides proprietary computer software, and ancillary services. NexgenRx Inc. was incorporated in 2003 and is headquartered in Toronto, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

NexgenRx Inc reported revenue of C$17.9M in FY2025 versus C$11.8M in FY2021, a compound +10.9%/yr. Reported net income was C$1.3M in FY2025, compounding −24.7%/yr from FY2021.

Growth Quality 91/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
C$17.9M
Latest YoY
+8.8%
Avg. growth/yr (3Y)
+11.9%
Avg. growth/yr (5Y)
+10.2%
Avg. growth/yr (12Y)
+11.4%
Revenue +10.9%/yr
FY21 C$11.8M
FY22 C$12.8M
FY23 C$13.8M
FY24 C$16.5M
FY25 C$17.9M
Net income −24.7%/yr
FY21 C$4.0M
FY22 −C$22.4K
FY23 −C$332K
FY24 C$615K
FY25 C$1.3M

NXG screens 33% overvalued. Compare with Veeva Systems Inc →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "NexgenRx Inc Fair Value". https://www.fairvalue-calculator.com/stock/NXG

Peer Group

Health Information Services · 127 stocks

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.

Quality Score 69 · Top 25%
Fair Value upside −33% · Above median
Return on equity (TTM) 24% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth 12% · Above median
Dividend yield (TTM) 3.5% · Above median
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Health Information Services median · lower = cheaper

P/E (TTM) 22.0× · Cheaper than median
P/B 2.95× · Pricier than median
P/S (TTM) 1.22× · Cheaper than median
P/FCF 4.8× · Cheaper than median
EV/EBITDA 6.2× · Cheaper than 75% of peers
PEG 6.53× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 58 · sector 33
PAST 94 · sector 7
HEALTH 98 · sector 98
DIVIDEND 70 · sector 35

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

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Health Information Services stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Veeva Systems Inc VEEV $190.12 $95.12 -50%
Pro Medicus Limited PME A$194.84 A$23.74 -88%
BrightSpring Health Services, Inc BTSG $68.16 $21.31 -69%
HealthEquity, Inc HQY $97.67 $56.63 -42%
Hinge Health, Inc HNGE $88.80 $24.03 -73%
10x Genomics, Inc TXG $45.75 $17.18 -62%
Waystar Holding WAY $22.69 $12.86 -43%
Doximity, Inc DOCS $22.21 $17.18 -23%
Privia Health Group PRVA $28.10 $5.30 -81%
Inventurus Knowledge Solutions Limited IKS ₹1,846 ₹860.28 -53%

Compare NexgenRx Inc with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

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

Frequently asked questions

Is NexgenRx Inc (NXG) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of C$0.4000 versus a price of C$0.6000, about −33% (overvalued).
What is the fair value of NXG?
Our model-based fair value for NexgenRx Inc is C$0.4000 (as of Jul 17, 2026), built from audited fundamentals. The current price is C$0.6000.
What is the quality score of NXG?
NexgenRx Inc has a Quality Score of 69/100. 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 revenue of NexgenRx Inc (NXG)?
NexgenRx Inc reported trailing-twelve-month revenue of about C$18.5M (latest available figure, as of Jul 17, 2026).
What is the net profit margin of NXG?
The net profit margin of NexgenRx Inc is about 10.8%, meaning it keeps roughly 10.8% of revenue as net income. Based on the latest reported figures.
Does NexgenRx Inc pay a dividend?
NexgenRx Inc currently shows a dividend yield of about 3.49% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track NexgenRx Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.