NR Instant Produce PCL
SET:NRF
Intrinsic Value
The intrinsic value of one NRF stock under the Base Case scenario is 3.76 THB. Compared to the current market price of 0.73 THB, NR Instant Produce PCL is Undervalued by 81%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
NR Instant Produce PCL
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
NR Instant Produce PCL
Balance Sheet Decomposition
NR Instant Produce PCL
Current Assets | 935.7m |
Cash & Short-Term Investments | 64m |
Receivables | 347.6m |
Other Current Assets | 524.1m |
Non-Current Assets | 5.6B |
Long-Term Investments | 1.5B |
PP&E | 1.3B |
Intangibles | 2.2B |
Other Non-Current Assets | 717.1m |
Free Cash Flow Analysis
NR Instant Produce PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
NR Instant Produce PCL
Revenue
|
3.7B
THB
|
Cost of Revenue
|
-2.7B
THB
|
Gross Profit
|
986.9m
THB
|
Operating Expenses
|
-1.3B
THB
|
Operating Income
|
-269.6m
THB
|
Other Expenses
|
74.5m
THB
|
Net Income
|
-195.1m
THB
|
NRF Profitability Score
Profitability Due Diligence
NR Instant Produce PCL's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
NR Instant Produce PCL's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
NRF Solvency Score
Solvency Due Diligence
NR Instant Produce PCL's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Score
NR Instant Produce PCL's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NRF Price Targets Summary
NR Instant Produce PCL
Dividends
Current shareholder yield for NRF 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 NRF stock under the Base Case scenario is 3.76 THB.
Compared to the current market price of 0.73 THB, NR Instant Produce PCL is Undervalued by 81%.