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%.
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% |