Navan, Inc. Class A Common Stock (NAVN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Navan, Inc. Class A Common Stock (US:NAVN), trading at 26.71. In 2026, Navan, Inc. Class A Common Stock generated $702.26 Million in revenue and $14.76 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Navan, Inc. Class A Common Stock is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 26.71
- Recent Revenue (2026): $702.26 Million
- Free Cash Flow (2026): $14.76 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.