North East Rubber PCL
SET:NER
Intrinsic Value
The intrinsic value of one NER stock under the Base Case scenario is 5.93 THB. Compared to the current market price of 4.58 THB, North East Rubber PCL is Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
North East Rubber PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
North East Rubber PCL
Balance Sheet Decomposition
North East Rubber PCL
Current Assets | 17.6B |
Cash & Short-Term Investments | 350.4m |
Receivables | 1.4B |
Other Current Assets | 15.8B |
Non-Current Assets | 2.2B |
PP&E | 1.7B |
Intangibles | 3.5m |
Other Non-Current Assets | 507.5m |
Free Cash Flow Analysis
North East Rubber PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
North East Rubber PCL
Revenue
|
29.6B
THB
|
Cost of Revenue
|
-26.7B
THB
|
Gross Profit
|
2.9B
THB
|
Operating Expenses
|
-603.8m
THB
|
Operating Income
|
2.3B
THB
|
Other Expenses
|
-529.7m
THB
|
Net Income
|
1.8B
THB
|
NER Profitability Score
Profitability Due Diligence
North East Rubber PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
North East Rubber PCL's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
NER Solvency Score
Solvency Due Diligence
North East Rubber PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
North East Rubber PCL's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NER Price Targets Summary
North East Rubber PCL
According to Wall Street analysts, the average 1-year price target for NER is 5.28 THB with a low forecast of 4.55 THB and a high forecast of 6.14 THB.
Dividends
Current shareholder yield for NER 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 NER stock under the Base Case scenario is 5.93 THB.
Compared to the current market price of 4.58 THB, North East Rubber PCL is Undervalued by 23%.