Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
NCAP Next Capital PCL
N

Next Capital PCL
SET:NCAP

Watchlist Manager
Next Capital PCL
SET:NCAP
Watchlist
Price: 3.44 THB -1.15% Market Closed
Market Cap: ฿4.6B
Write Note Create Alert

DCF Value

The DCF Value for Next Capital PCL (NCAP) under the Base Case is THB. Compared with the current market price of 3.44 THB, the stock appears .

Key assumptions
NCAP DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 10.9%
Net Margin 27.5%18.5%
Cash Flow Conversion 78%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 5.9%
Exit Multiple 9.6x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue NCAP Research

Summary
NCAP intrinsic value, competitors valuation, and company profile.
DCF Valuation
NCAP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NCAP stock valuation using valuation multiples.
Wall St Estimates
NCAP price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NCAP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate