NUSA.BK
Nusasiri PCL
Price:  
0.14 
THB
Volume:  
3,632,000
Thailand | Real Estate Management & Development

NUSA.BK DCF Valuation - Growth Exit 5Y

-1245.4 %
Upside

What is the DCF valuation of NUSA.BK?

The Discounted Cash Flow (DCF) valuation of Nusasiri PCL (NUSA.BK) is (1.60) THB. With the latest stock price at 0.14 THB, the upside of Nusasiri PCL based on DCF is -1245.4%.

Is NUSA.BK a buy or a sell?

Based on the latest price of 0.14 THB and our DCF valuation, Nusasiri PCL (NUSA.BK) is a sell. Selling NUSA.BK stocks now will result in a potential gain of 1245.4%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate5.7% - 7.1%6.4%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(4.49) - (1.09)(1.60)
Upside-3305.8% - -876.4%-1245.4%
0.14 THB
Stock Price
(1.60) THB
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

NUSA.BK DCF Valuation: Revenue & Expenses Forecast

(THB in millions)Projections
12-202312-202412-202512-202612-202712-2028
Revenue1,1509691,0001,0201,0401,073
% Growth
--16%3%2%2%3%
Cost of goods sold(953)(763)(748)(725)(702)(688)
% of Revenue83%79%75%71%67%64%
Selling, G&A expenses(763)(643)(663)(677)(690)(712)
% of Revenue66%66%66%66%66%66%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(176)(148)(153)(156)(159)(164)
% of Revenue15%15%15%15%15%15%
Tax expense(5)1111101010
Tax rate1%2%2%2%2%2%
Net profit(748)(574)(553)(527)(501)(482)
% Margin-65%-59%-55%-52%-48%-45%