NVD.BK
Nirvana Daii PCL
Price:  
0.99 
THB
Volume:  
800.00
Thailand | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVD.BK DCF Valuation - Growth Exit 5Y

-112.0%
Upside

What is the DCF valuation of NVD.BK??

The Discounted Cash Flow (DCF) valuation of Nirvana Daii PCL (NVD.BK) is (0.12) THB. With the latest stock price at 0.99 THB, the upside of Nirvana Daii PCL based on DCF is -112.0%.

Is NVD.BK a buy or a sell?

Based on the latest price of 0.99 THB and our DCF valuation, Nirvana Daii PCL (NVD.BK) is a sell. selling NVD.BK stocks now will result in a potential gain of 112.0%.

Note: valuation result may not be accurate due to the low predictability of business.

Range Selected
WACC / Discount Rate 4.7% - 14.1% 9.4%
Long-term Growth Rate 3.0% - 4.5% 3.7%
Fair Price (1.77) - 73.41 (0.12)
Upside -279.1% - 7315.4% -112.0%
0.99 THB
Stock Price
(0.12) THB
Fair Price