
Nick Scali Ltd
ASX:NCK

Intrinsic Value
The intrinsic value of one
NCK
stock under the Base Case scenario is
15.26
AUD.
Compared to the current market price of 18.03 AUD,
Nick Scali Ltd
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Nick Scali Ltd
Fundamental Analysis

Nick Scali’s heavy reliance on discretionary spending leaves it vulnerable to a slowdown in consumer confidence, especially if rising interest rates dampen home purchases and renovations.
Nick Scali’s strong brand recognition and established presence in major retail centers position it well to capture a larger share of the premium furniture market when consumer sentiment is favorable.

Revenue & Expenses Breakdown
Nick Scali Ltd
Balance Sheet Decomposition
Nick Scali Ltd
Current Assets | 176.3m |
Cash & Short-Term Investments | 111.3m |
Receivables | 2.1m |
Other Current Assets | 62.8m |
Non-Current Assets | 528.6m |
PP&E | 365.2m |
Intangibles | 157.6m |
Other Non-Current Assets | 5.8m |
Free Cash Flow Analysis
Nick Scali Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Nick Scali Ltd
Revenue
|
492.6m
AUD
|
Cost of Revenue
|
-178.2m
AUD
|
Gross Profit
|
314.5m
AUD
|
Operating Expenses
|
-200.6m
AUD
|
Operating Income
|
113.9m
AUD
|
Other Expenses
|
-46.2m
AUD
|
Net Income
|
67.6m
AUD
|
NCK Profitability Score
Profitability Due Diligence
Nick Scali Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
Nick Scali Ltd's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
NCK Solvency Score
Solvency Due Diligence
Nick Scali Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Score
Nick Scali Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NCK Price Targets Summary
Nick Scali Ltd
According to Wall Street analysts, the average 1-year price target for
NCK
is 18.86 AUD
with a low forecast of 14.65 AUD and a high forecast of 22.05 AUD.
Dividends
Current shareholder yield for NCK is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NCK
stock under the Base Case scenario is
15.26
AUD.
Compared to the current market price of 18.03 AUD,
Nick Scali Ltd
is
Overvalued by 15%.