Intrinsic Value

The intrinsic value of one NFC stock under the Base Case scenario is 4.32 THB. Compared to the current market price of 1.23 THB, NFC PCL is Undervalued by 72%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NFC Intrinsic Value
4.32 THB
Undervaluation 72%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation History
NFC PCL

What is Valuation History?
Ask AI Assistant
What other research platforms think about NFC?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NFC valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for NFC PCL.

Explain Valuation
Compare NFC to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NFC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
NFC PCL

Current Assets 630.2m
Cash & Short-Term Investments 287.9m
Receivables 281.1m
Other Current Assets 61.1m
Non-Current Assets 7.4B
Long-Term Investments 378.1m
PP&E 6.9B
Intangibles 54.7m
Other Non-Current Assets 40.4m
Current Liabilities 1B
Accounts Payable 353.3m
Short-Term Debt 464.7m
Other Current Liabilities 184.1m
Non-Current Liabilities 5.3B
Long-Term Debt 5.2B
Other Non-Current Liabilities 91.1m
Efficiency

Free Cash Flow Analysis
NFC PCL

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
NFC PCL

Revenue
2.1B THB
Cost of Revenue
-1.6B THB
Gross Profit
511.4m THB
Operating Expenses
-156.7m THB
Operating Income
354.7m THB
Other Expenses
-297.6m THB
Net Income
57.1m THB
Fundamental Scores

NFC Profitability Score
Profitability Due Diligence

NFC PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Gross Margin is Increasing
Sustainable 3Y Average Operating Margin
Healthy Gross Margin
45/100
Profitability
Score

NFC PCL's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

NFC Solvency Score
Solvency Due Diligence

NFC PCL's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
17/100
Solvency
Score

NFC PCL's solvency score is 17/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NFC Price Targets Summary
NFC PCL

There are no price targets for NFC.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NFC 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one NFC stock?

The intrinsic value of one NFC stock under the Base Case scenario is 4.32 THB.

Is NFC stock undervalued or overvalued?

Compared to the current market price of 1.23 THB, NFC PCL is Undervalued by 72%.

Back to Top