NSL Foods PCL
SET:NSL
Intrinsic Value
The intrinsic value of one NSL stock under the Base Case scenario is 57.42 THB. Compared to the current market price of 29.5 THB, NSL Foods PCL is Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
NSL Foods PCL
Fundamental Analysis

Revenue & Expenses Breakdown
NSL Foods PCL
Balance Sheet Decomposition
NSL Foods PCL
Current Assets | 1.9B |
Cash & Short-Term Investments | 270.6m |
Receivables | 922m |
Other Current Assets | 711.3m |
Non-Current Assets | 1.4B |
PP&E | 1.2B |
Intangibles | 44.1m |
Other Non-Current Assets | 190.4m |
Free Cash Flow Analysis
NSL Foods PCL
THB | |
Free Cash Flow | THB |
Earnings Waterfall
NSL Foods PCL
Revenue
|
6.2B
THB
|
Cost of Revenue
|
-4.9B
THB
|
Gross Profit
|
1.3B
THB
|
Operating Expenses
|
-554.4m
THB
|
Operating Income
|
739.3m
THB
|
Other Expenses
|
-154.5m
THB
|
Net Income
|
584.8m
THB
|
NSL Profitability Score
Profitability Due Diligence
NSL Foods PCL's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
NSL Foods PCL's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
NSL Solvency Score
Solvency Due Diligence
NSL Foods PCL's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
NSL Foods PCL's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NSL Price Targets Summary
NSL Foods PCL
According to Wall Street analysts, the average 1-year price target for NSL is 40.97 THB with a low forecast of 37.37 THB and a high forecast of 47.25 THB.
Dividends
Current shareholder yield for NSL 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 NSL stock under the Base Case scenario is 57.42 THB.
Compared to the current market price of 29.5 THB, NSL Foods PCL is Undervalued by 49%.