What is the intrinsic value of NSI.BK?
As of 2025-07-18, the Intrinsic Value of Nam Seng Insurance PCL (NSI.BK) is
151.72 THB. This NSI.BK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 209.00 THB, the upside of Nam Seng Insurance PCL is
-27.40%.
Is NSI.BK undervalued or overvalued?
Based on its market price of 209.00 THB and our intrinsic valuation, Nam Seng Insurance PCL (NSI.BK) is overvalued by 27.40%.
151.72 THB
Intrinsic Value
NSI.BK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
151.72 - 151.72 |
151.72 |
-27.40% |
| P/E |
92.98 - 169.80 |
119.27 |
-42.9% |
| DDM - Stable |
102.37 - 236.05 |
169.21 |
-19.0% |
| DDM - Multi |
155.74 - 267.87 |
195.93 |
-6.3% |
NSI.BK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,265.71 |
| Beta |
0.70 |
| Outstanding shares (mil) |
10.84 |
| Enterprise Value (mil) |
1,898.73 |
| Market risk premium |
7.44% |
| Cost of Equity |
6.51% |
| Cost of Debt |
5.00% |
| WACC |
6.51% |