
NSL Ltd
SGX:N02

Intrinsic Value
The intrinsic value of one
N02
stock under the Base Case scenario is
0.34
SGD.
Compared to the current market price of 0.71 SGD,
NSL Ltd
is
Overvalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
NSL Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
NSL Ltd
Balance Sheet Decomposition
NSL Ltd
Current Assets | 281.9m |
Cash & Short-Term Investments | 120.4m |
Receivables | 116.1m |
Other Current Assets | 45.4m |
Non-Current Assets | 135.7m |
Long-Term Investments | 13.5m |
PP&E | 109.8m |
Intangibles | 5.2m |
Other Non-Current Assets | 7.2m |
Free Cash Flow Analysis
NSL Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
NSL Ltd
Revenue
|
302.7m
SGD
|
Cost of Revenue
|
-233.4m
SGD
|
Gross Profit
|
69.3m
SGD
|
Operating Expenses
|
-35.8m
SGD
|
Operating Income
|
33.5m
SGD
|
Other Expenses
|
-12.3m
SGD
|
Net Income
|
21.3m
SGD
|
N02 Profitability Score
Profitability Due Diligence
NSL Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
NSL Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
N02 Solvency Score
Solvency Due Diligence
NSL Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Score
NSL Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
N02 Price Targets Summary
NSL Ltd
Dividends
Current shareholder yield for N02 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
N02
stock under the Base Case scenario is
0.34
SGD.
Compared to the current market price of 0.71 SGD,
NSL Ltd
is
Overvalued by 53%.