NICE CALL PUBLIC COMPANY LIMITED (NCP) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of NICE CALL PUBLIC COMPANY LIMITED stock THB 1.88, price THB 0.83, upside +126.5%, quality 63 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
27‑month range 0.7581 THB – 1.58 THB · fair‑value band 1.31 THB – 2.44 THB · the 0.8300 THB price screens below the 1.88 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow NICE CALL PUBLIC COMPANY in your weekly email
Every Wednesday you see whether NICE CALL PUBLIC COMPANY is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Nice Call Public Company Limited provides telemarketing services in Thailand. It offers inbound, outbound, upselling, telesale outsourcing, and fulfillment services. The company was founded in 2013 and is headquartered in Bangkok, Thailand.
Stock analysis
NICE CALL PUBLIC COMPANY LIMITED (NCP) currently trades at 0.8300 THB, while our model-based Fair Value estimate is 1.88 THB, implying the stock looks roughly 56% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 2.32 THB per share, and 23 of the 25 models we run sit above the 0.8300 THB price.
Bear case: the Asset-Based group reads lowest at 0.3900 THB, and 2 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.31 THB (bear) to 2.44 THB (bull), the price of 0.8300 THB sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 63/100 (solid quality), in the Industrials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
NICE CALL PUBLIC COMPANY LIMITED reported revenue of 191M THB in FY2025 versus 181M THB in FY2022, a compound +1.7%/yr. Reported net income was 21.5M THB in FY2025, compounding +2.0%/yr from FY2022.
Key figures
Market cap 161M THB (≈ $4.8M) Micro · P/E ratio 8.3 · P/S ratio 0.85 · EPS (TTM) 0.1000 THB · Dividend yield 11.3% · Net margin 9.8% · Return on equity 10.5% · Return on assets (EBIT) 13.7% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 20% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −13% fair-value upside, at 127%, NCP screens cheaper than that median.
Fair Value models
Bear1.31 THBFair Value 1.88 THBBull2.44 THB
Price 0.8300 THB · Upside +126.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (0.0051 THB per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+5.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.7%
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in THB ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in THB: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+20.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.5%
Dividend (yield on the price)11.3%
Per share before 2026divided by the spin-off factor 1.08
Profit margin 2022 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.14% → 13%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−16.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about −17.6% a year for the price.
Compare NICE CALL PUBLIC COMPANY LIMITED with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Business Services · 229 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside+126.5% · Top 25%
Profitability
Return on equity (12 months)10.5% · Above median
Return on assets9.6% · Top 25%
Net margin (12 months)9.8% · Above median
Operating margin (12 months)10.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)0.9% · Below median
Dividend yield (12 months)11.3% · Top 25%
Valuation Multiplesvs Specialty Business Services median · lower = cheaper
P/E (12 months)8.3× · Cheapest 25%
P/B0.91× · Cheaper than median
P/S (12 months)0.85× · Cheaper than median
Price / free cash flow (fiscal year)10.0× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "NICE CALL PUBLIC COMPANY LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/NCP
Frequently asked questions
Is NICE CALL PUBLIC COMPANY LIMITED (NCP) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 1.88 THB versus a price of 0.8300 THB, about +127% upside (undervalued).
What is the fair value of NCP?
Our model-based fair value for NICE CALL PUBLIC COMPANY LIMITED is 1.88 THB (as of Nov 7, 2026), built from audited fundamentals. The current price: 0.8300 THB.
What is the quality score of NCP?
NICE CALL PUBLIC COMPANY LIMITED has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for NICE CALL PUBLIC COMPANY LIMITED (NCP)?
Our model-based price target is the fair value of 1.88 THB (as of Nov 7, 2026) from 25 valuation models. Cautious scenario 1.31 THB, optimistic scenario 2.44 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the NICE CALL PUBLIC COMPANY LIMITED stock forecast for 2026?
Our models put fair value at 1.88 THB, about +127% upside versus a price of 0.8300 THB (undervalued). Cautious scenario 1.31 THB, optimistic scenario 2.44 THB. The calculation is refreshed regularly with new filings.
What is the revenue of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
NICE CALL PUBLIC COMPANY LIMITED reported trailing-twelve-month revenue of about 190M THB (latest available figure, as of Nov 7, 2026).
Does NICE CALL PUBLIC COMPANY LIMITED pay a dividend?
NICE CALL PUBLIC COMPANY LIMITED currently shows a dividend yield of 11.33% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of NICE CALL PUBLIC COMPANY LIMITED (NCP) and when is the ex-dividend date?
NICE CALL PUBLIC COMPANY LIMITED pays a dividend of 0.094 THB per share a year, a dividend yield of 11.3%. The last ex-dividend date was Sep 25, 2026. The payout ratio is 94.0% of earnings. Free cash flow covers the dividend 0.88 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into NICE CALL PUBLIC COMPANY LIMITED (NCP)?
For today's price to be fair in a discounted-cash-flow model, NICE CALL PUBLIC COMPANY LIMITED would have to grow free cash flow by -16.6 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +1.7 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of NCP use?
Our models discount NICE CALL PUBLIC COMPANY LIMITED at 10.1 %: a base by market capitalisation (nano), damped by beta 0.36, country premium for Thailand. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For NICE CALL PUBLIC COMPANY LIMITED that is -16.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.1 %) and the same formula as our fair value.
How much growth has NICE CALL PUBLIC COMPANY LIMITED (NCP) delivered so far?
Over the past 3 years revenue at NICE CALL PUBLIC COMPANY LIMITED grew +1.7 % a year. The price currently implies free-cash-flow growth of -16.6 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of NICE CALL PUBLIC COMPANY LIMITED (NCP) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into NICE CALL PUBLIC COMPANY LIMITED (-16.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
The free-cash-flow yield on the price is 10.82 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow NICE CALL PUBLIC COMPANY LIMITED produces per unit of market value. When it exceeds the discount rate of our models (10.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For NICE CALL PUBLIC COMPANY LIMITED it is 1.88 THB per share (as of Nov 7, 2026), against a price of 0.8300 THB. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is NICE CALL PUBLIC COMPANY LIMITED stock overvalued or undervalued in 2026?
As of Nov 7, 2026, NCP trades below its calculated fair value: price 0.8300 THB, fair value 1.88 THB, a gap of about +127% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NCP?
No. The price is what the market pays today (0.8300 THB); the fair value is what the company's own numbers justify (1.88 THB). For NICE CALL PUBLIC COMPANY LIMITED the two are 1.05 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is NICE CALL PUBLIC COMPANY LIMITED worth?
The market values NICE CALL PUBLIC COMPANY LIMITED at about 161M THB (market capitalisation, as of Nov 7, 2026). Per share that is 0.8300 THB; our models calculate a fair value of 1.88 THB per share.
What do the bullish and bearish scenarios say about NCP?
Our models span a range for NICE CALL PUBLIC COMPANY LIMITED: cautious scenario 1.31 THB, base 1.88 THB, optimistic 2.44 THB per share (as of Nov 7, 2026, price 0.8300 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NCP?
NICE CALL PUBLIC COMPANY LIMITED trades at a price-to-earnings ratio of 8.3 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.88 THB is built from several models across several years. Other multiples: P/B 0.9, P/S 0.9, EV/EBITDA 3.7.
How solid is the balance sheet of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
Balance-sheet figures for NICE CALL PUBLIC COMPANY LIMITED (as of Nov 7, 2026): return on equity 10.5%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is NCP from its 52-week high?
NICE CALL PUBLIC COMPANY LIMITED trades at 0.8300 THB, about 20% below its 52-week high of 1.04 THB and 7% above the low of 0.7758 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.88 THB is for.
Which stocks are comparable to NICE CALL PUBLIC COMPANY LIMITED?
From the same area (Industrials) we also value Cintas Corporation, Thomson Reuters Corporation, Copart, Inc, Global Payments Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is NICE CALL PUBLIC COMPANY LIMITED stock attractive at the current price?
The data as of Nov 7, 2026: price 0.8300 THB, calculated fair value 1.88 THB (+127%), Quality Score 63/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NCP calculated?
We run NICE CALL PUBLIC COMPANY LIMITED through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1.88 THB builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. NICE CALL PUBLIC COMPANY LIMITED currently trades 56% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
The closing price on Nov 6, 2026 was 0.8300 THB. Our model-based fair value is 1.88 THB, about +127% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with NICE CALL PUBLIC COMPANY LIMITED right now?
The price is below even our cautious bear case (1.31 THB). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1.31 THB to 2.44 THB) leaves room in how you read the outcome.
Key figures of NICE CALL PUBLIC COMPANY LIMITED
How large is the market capitalisation of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
The market capitalisation of NICE CALL PUBLIC COMPANY LIMITED is 161M THB (≈ $4.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
The price-to-sales ratio of NICE CALL PUBLIC COMPANY LIMITED is 0.85 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
Earnings per share at NICE CALL PUBLIC COMPANY LIMITED are 0.1000 THB (price ÷ EPS = P/E 8.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
The dividend yield of NICE CALL PUBLIC COMPANY LIMITED is 11.3% (payout 94.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
The net margin of NICE CALL PUBLIC COMPANY LIMITED is 9.8% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
The return on equity (ROE) of NICE CALL PUBLIC COMPANY LIMITED is 10.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
On an EBIT basis the return on assets of NICE CALL PUBLIC COMPANY LIMITED is 13.7% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of NICE CALL PUBLIC COMPANY LIMITED (NCP)?
The operating margin of NICE CALL PUBLIC COMPANY LIMITED is 10.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at NICE CALL PUBLIC COMPANY LIMITED (NCP)?
Revenue at NICE CALL PUBLIC COMPANY LIMITED is growing +0.9% versus a year earlier (3y avg +1.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at NICE CALL PUBLIC COMPANY LIMITED (NCP)?
Earnings per share at NICE CALL PUBLIC COMPANY LIMITED are growing −23.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch NICE CALL PUBLIC COMPANY LIMITED in the live analysis
One click puts NICE CALL PUBLIC COMPANY LIMITED on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026