Nova Empire PCL
SET:NOVA
Intrinsic Value
The intrinsic value of one NOVA stock under the Base Case scenario is 4.74 THB. Compared to the current market price of 10 THB, Nova Empire PCL is Overvalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nova Empire PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Nova Empire PCL
Balance Sheet Decomposition
Nova Empire PCL
Current Assets | 1.1B |
Cash & Short-Term Investments | 975.4m |
Receivables | 142.1m |
Other Current Assets | 24.9m |
Non-Current Assets | 3.6B |
PP&E | 3.4B |
Intangibles | 168.8m |
Other Non-Current Assets | 45.6m |
Free Cash Flow Analysis
Nova Empire PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
Nova Empire PCL
Revenue
|
117.2m
THB
|
Cost of Revenue
|
-90.5m
THB
|
Gross Profit
|
26.6m
THB
|
Operating Expenses
|
-54.8m
THB
|
Operating Income
|
-28.1m
THB
|
Other Expenses
|
7m
THB
|
Net Income
|
-21.1m
THB
|
NOVA Profitability Score
Profitability Due Diligence
Nova Empire PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Nova Empire PCL's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
NOVA Solvency Score
Solvency Due Diligence
Nova Empire PCL's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Score
Nova Empire PCL's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NOVA Price Targets Summary
Nova Empire PCL
Dividends
Current shareholder yield for NOVA 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 NOVA stock under the Base Case scenario is 4.74 THB.
Compared to the current market price of 10 THB, Nova Empire PCL is Overvalued by 53%.