EN DE

Namwiwat Medical Corporation (NAM) Fair Value & Analysis

Healthcare · TH · Market cap 2.4B THB

NM Namwiwat Medical Corporation NAM · BK
Price3.36 THB
Fair Value2.90 THB
Upside-13.7%
Quality48/100
Watch Namwiwat Medical Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 4.0% net margin
Low debt · negative free cash flow
3.78% dividend yield
Ranks above peers (9/13)
Narrow moat 38/100
Evidence: High Range 2.18 THB – 3.63 THB Share as image

Fair value as of: Jul 11, 2026

From 15 valuation models · updated 30 days ago

Fair value updated Jul 11, 2026, revised from 3.92 THB to 2.90 THB (−26.0%) since Jun 24, 2026. Share price −2.3% over the past month.

Below-average quality, and screening another 14% overvalued on our models.

What matters now

  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
  • Our model range runs from 2.18 THB (bear) to 3.63 THB (bull), base 2.90 THB. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 48/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

6.68 THB 3.36 THB Fair Value 2.90 THB Oct 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

33‑month range 3.36 THB – 6.68 THB · fair‑value band 2.18 THB – 3.63 THB · the 3.36 THB price screens above the 2.90 THB fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Namwiwat Medical Corporation (NAM) currently trades at 3.36 THB, while our model-based Fair Value estimate is 2.90 THB, implying the stock looks roughly 13.7% overvalued today. The Quality Score stands at 48/100 (below-average quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Namwiwat Medical Corporation generated revenue of 1.7B THB at a net margin of 4.0%. Revenue declined 29.9% year over year. It earns a return on equity of 3.4%. Net debt stands at 190M THB. Fundamentals as of Jul 11, 2026

Our scenario range runs from 2.18 THB (bear case) to 3.63 THB (bull case); at 3.36 THB, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 21% below its 52-week high and 6% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -22% fair-value upside, at -14%, NAM screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Residual Income 2.16 THB 2.17 THB 2.05 THB 76
ROIC Compounder 2.47 THB 2.72 THB 3.07 THB 72
Growth-Adj P/E 2.55 THB 3.64 THB 4.74 THB 68
All 15 models by family
DCF Models
Owner Earnings 3.00 THB 5.35 THB 9.93 THB 31
Earnings-Based
Graham-Dodd 0.9900 THB 6.37 THB 8.91 THB 54
Lynch FV 1.85 THB 2.64 THB 3.43 THB 50
PEG = 1.0 1.85 THB 2.64 THB 3.43 THB 46
EPV 2.47 THB 2.72 THB 2.94 THB 59
Multiples
P/E Multiple 2.18 THB 2.90 THB 3.63 THB 63
P/S Multiple 1.85 THB 2.47 THB 3.08 THB 58
P/B Multiple 1.85 THB 2.47 THB 3.08 THB 55
EV/EBIT 3.88 THB 4.88 THB 5.88 THB 53
EV/EBITDA 4.04 THB 5.10 THB 6.15 THB 54
EV/Revenue 2.90 THB 3.77 THB 4.63 THB 43
Asset-Based
NCAV (Graham) 1.43 THB 1.91 THB 2.86 THB 50
Economic Profit
Residual Income 2.16 THB 2.17 THB 2.05 THB 76
ROIC Compounder 2.47 THB 2.72 THB 3.07 THB 72
Growth Earnings
Growth-Adj P/E 2.55 THB 3.64 THB 4.74 THB 68

Widest divergence: DCF Models (5.35 THB) versus Asset-Based (1.91 THB). Highest evidence: Residual Income (76).

Notify me when NAM reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.7B THB
Revenue growth (YoY) -29.9%
Net margin 4.0%
Return on equity 3.4%
Free cash flow −30.8M THB FY2026
P/E ratio 34.4
More key figures
Operating margin 5.1%
EPS (TTM) 0.1000 THB
Dividend yield 3.8%
EPS growth (YoY) -83.5%
Net debt 190M THB FY2023

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 48 · Market factors (momentum, volatility) 42

Profitability 34
Margins and returns on capital today
Quality Growth 54
Are margins and returns improving?
Cashflow 8
Earnings quality: real cash, not paper profit
Fin. Strength 86
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 93
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 14
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Namwiwat Medical Corporation Public Company Limited manufactures and distributes medical equipment in Thailand. The company offers steam and low temperature sterilizers, instrument washer disinfectors, ultrasonic cleaning systems, and drying cabinets, as well as waste sterilizers.

Full company description

Namwiwat Medical Corporation Public Company Limited manufactures and distributes medical equipment in Thailand. The company offers steam and low temperature sterilizers, instrument washer disinfectors, ultrasonic cleaning systems, and drying cabinets, as well as waste sterilizers. It also provides NAMTrack, a central sterile supply department software management product, as well as Air Track. In addition, the company offers air and surface disinfection equipment and air purifiers. Further, it provides medical supplies, disinfection services, medical equipment maintenance services, infectious waste services, and other medical services. The company was founded in 1970 and is based in Samut Prakan, Thailand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Namwiwat Medical Corporation reported revenue of 1.9B THB in FY2026 versus 992M THB in FY2022, a compound +17.2%/yr. Reported net income was 102M THB in FY2026, compounding −12.7%/yr from FY2022.

Growth Quality 58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
1.9B THB
Latest YoY
+67.8%
Avg. growth/yr (3Y) 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.
+19.4%
Revenue +17.2%/yr
FY22 992M THB
FY23 1.1B THB
FY24 1.1B THB
FY25 1.1B THB
FY26 1.9B THB
Net income −12.7%/yr
FY22 175M THB
FY23 176M THB
FY24 201M THB
FY25 181M THB
FY26 102M THB

NAM screens 14% overvalued. Compare with Abbott Laboratories, →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Namwiwat Medical Corporation Fair Value". https://www.fairvalue-calculator.com/stock/NAM

Peer Group

Medical Devices · 352 stocks

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.

Quality Score 48 · Below median
Fair Value upside −14% · Above median
Return on equity (TTM) 3% · Above median
Return on assets 2% · Above median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth -30% · Bottom 25%
Dividend yield (TTM) 3.8% · Top 25%
Debt / equity 0.04× · Lower than median

Valuation Multiples vs Medical Devices median · lower = cheaper

P/E (TTM) 34.4× · Pricier than median
P/B 1.20× · Cheaper than median
P/S (TTM) 1.41× · Cheaper than median
EV/EBITDA 12.1× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 15 · sector 0
FUTURE 0 · sector 29
PAST 13 · sector 8
HEALTH 98 · sector 97
DIVIDEND 76 · sector 38

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Medical Devices stocks, each showing price versus our Fair Value estimate (as of Jul 11, 2026).

Stock Price Fair Value vs Fair Value
Abbott Laboratories, ABT $100.68 $74.79 -26%
Stryker Corporation SYK $316.44 $186.28 -41%
Medtronic plc MDT $83.56 $65.57 -22%
Boston Scientific Corporation BSX $43.04 $38.44 -11%
Edwards Lifesciences Corporation EW $85.73 $41.02 -52%
Siemens Healthineers AG SHL €34.59 €33.87 -2%
Shenzhen Mindray Bio-Medical Electronics Co 300760 ¥149.43 ¥147.63 -1%
Shanghai United Imaging Healthcare Co 688271 ¥109.00 ¥43.60 -60%
Demant A/S DEMANT kr 276.60 kr 161.17 -42%
Getinge AB GETIB kr 206.80 kr 192.14 -7%

Compare Namwiwat Medical Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Namwiwat Medical Corporation (NAM) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 2.90 THB versus a price of 3.36 THB, about −14% (overvalued).
What is the fair value of NAM?
Our model-based fair value for Namwiwat Medical Corporation is 2.90 THB (as of Jul 11, 2026), built from audited fundamentals. The current price is 3.36 THB.
What is the quality score of NAM?
Namwiwat Medical Corporation has a Quality Score of 48/100. 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 revenue of Namwiwat Medical Corporation (NAM)?
Namwiwat Medical Corporation reported trailing-twelve-month revenue of about 1.7B THB (latest available figure, as of Jul 11, 2026).
What is the net profit margin of NAM?
The net profit margin of Namwiwat Medical Corporation is about 4.0%, meaning it keeps roughly 4.0% of revenue as net income. Based on the latest reported figures.
Does Namwiwat Medical Corporation pay a dividend?
Namwiwat Medical Corporation currently shows a dividend yield of about 3.67% relative to its recent price (as of Jul 11, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Namwiwat Medical Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.