Nutrition SC PCL (NTSC) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Nutrition SC PCL stock THB 11.79, price THB 6.80, upside +73.3%, quality 58 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 3, 2026.
How to read this chart
45‑month range 5.16 THB – 30.19 THB · fair‑value band 8.93 THB – 15.46 THB · the 6.80 THB price screens below the 11.79 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Nutrition SC PCL in your weekly email
Every Wednesday you see whether Nutrition SC PCL 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.
Nutrition SC Public Company Limited engages in the trading business of chemical and additives for food, feed, medicines, and cosmetics in Thailand. It operates in Food Additives and Feed Additives segments.
Show moreShow less
The company provides food additives, including natural and synthetic colors, sweeteners, flavor enhancers, emulsifiers, stabilizers, thickeners, flavors, gelling agents, dietary fiber, and carrier; tea, dried vegetable and fruit, cocoa, and coffee powders; prebiotics, omega-3 fatty acids, coenzyme Q10, hydrolyzed collagen, millet seeds extract, artichoke leaf extract, phytosterol esters, beta-glucan, amino acids, and vitamins; and starch, such as modified, wheat, potato, and specialized pea starch, as well as wheat gluten.
Its products are used in bakery products, beverages, confectioneries, supplements and drugs, meat products, sauce and seasoning, flour and starch, and dairy products, as well as carrier raw materials.
The company also provides logo, brand, label, warehousing and logistics, and packaging design, as well as consultancy services. Nutrition SC Public Company Limited was founded in 1981 and is based in Nakhon Pathom, Thailand.
Stock analysis
Nutrition SC PCL (NTSC) currently trades at 6.80 THB, while our model-based Fair Value estimate is 11.79 THB, implying the stock looks roughly 42% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 15.31 THB per share, and 21 of the 26 models we run sit above the 6.80 THB price.
Bear case: the Dividend Discount group reads lowest at 1.74 THB, and 5 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 8.93 THB (bear) to 15.46 THB (bull), the price of 6.80 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 58/100 (solid quality), in the Basic Materials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Nutrition SC PCL reported revenue of 1.2B THB in FY2025 versus 1.0B THB in FY2021, a compound +3.8%/yr. Reported net income was 120M THB in FY2025, compounding +5.0%/yr from FY2021.
Key figures
Market cap 907M THB (≈ $27.1M) Micro · P/E ratio 7.2 · P/S ratio 0.73 · EPS (TTM) 0.9400 THB · Dividend yield 4.4% · Net margin 10.5% · Return on equity 11.5% · Return on assets (EBIT) 10.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 54 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 20% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −43% fair-value upside, at 73%, NTSC screens cheaper than that median.
Fair Value models
Bear8.93 THBFair Value 11.79 THBBull15.46 THB
Price 6.80 THB · Upside +73.3%
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 (0.5488 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.
Best data coverage
FCF DCF10.39 THB14.17 THB19.45 THB79
Growth DCF10.47 THB13.78 THB18.13 THB77
Residual Income7.34 THB8.10 THB10.08 THB76
All 26 models by family
DCF Models
FCF DCF10.39 THB14.17 THB19.45 THB79
Owner Earnings10.11 THB13.76 THB18.85 THB74
5Y Revenue Exit11.12 THB16.31 THB22.91 THB70
5Y EBITDA Exit10.62 THB15.37 THB20.86 THB73
5Y P/E Exit11.84 THB17.64 THB23.70 THB68
10Y Revenue Exit10.49 THB14.99 THB20.99 THB65
10Y EBITDA Exit10.44 THB14.37 THB19.51 THB66
10Y P/E Exit11.18 THB15.87 THB21.56 THB62
Earnings-Based
Graham-Dodd6.12 THB18.81 THB24.98 THB65
Lynch FV4.06 THB5.79 THB7.53 THB61
PEG = 1.04.06 THB5.79 THB7.53 THB57
EPV10.06 THB11.17 THB12.11 THB70
Dividend Discount
Gordon GGM1.00 THB1.90 THB2.75 THB67
DDM Multi-Stage1.00 THB1.58 THB2.02 THB67
Multiples
P/E Multiple11.47 THB15.29 THB19.12 THB63
P/S Multiple10.17 THB13.56 THB16.95 THB58
P/B Multiple18.97 THB25.29 THB31.62 THB55
EV/EBIT13.30 THB17.15 THB20.99 THB63
EV/EBITDA11.03 THB14.11 THB17.20 THB64
EV/Revenue11.26 THB15.33 THB19.40 THB51
Asset-Based
NCAV (Graham)3.21 THB4.87 THB6.09 THB52
Growth DCF
Growth DCF10.47 THB13.78 THB18.13 THB77
Rev-Margin DCF11.12 THB16.31 THB22.24 THB70
Economic Profit
Residual Income7.34 THB8.10 THB10.08 THB76
ROIC Compounder10.37 THB12.19 THB14.31 THB70
Growth Earnings
Growth-Adj P/E9.68 THB13.82 THB17.97 THB67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.71/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+8.2%
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.
+4.5%
Revenue growth 5 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.
+3.9%
Start year 2020 (pandemic)
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 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 5 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.
+3.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.0%
Dividend (yield on the price)4.4%
Profit margin 2020 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.11% → 12%
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).
−15.0%
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.
After inflation (Thailand: IMF forecast 1.2% a year to 2030, 1.1% from 2016 to 2025) that is about −16.0% a year for the price.
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 Chemicals · 728 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+75.9% · Top 25%
Profitability
Return on equity (12 months)11.5% · Above median
Return on assets8.7% · Top 25%
Net margin (12 months)10.5% · Above median
Operating margin (12 months)12.4% · Above median
Growth and dividend
Revenue growth (quarter YoY)9.7% · Below median
Dividend yield (12 months)4.4% · Top 25%
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
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.
Is Nutrition SC PCL (NTSC) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 11.79 THB versus a price of 6.80 THB, about +73% upside (undervalued).
What is the fair value of NTSC?
Our model-based fair value for Nutrition SC PCL is 11.79 THB (as of Nov 3, 2026), built from audited fundamentals. The current price: 6.80 THB.
What is the quality score of NTSC?
Nutrition SC PCL has a Quality Score of 58/100. 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 Nutrition SC PCL (NTSC)?
Our model-based price target is the fair value of 11.79 THB (as of Nov 3, 2026) from 26 valuation models. Cautious scenario 8.93 THB, optimistic scenario 15.46 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Nutrition SC PCL stock forecast for 2026?
Our models put fair value at 11.79 THB, about +73% upside versus a price of 6.80 THB (undervalued). Cautious scenario 8.93 THB, optimistic scenario 15.46 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Nutrition SC PCL (NTSC)?
Nutrition SC PCL reported trailing-twelve-month revenue of about 1.2B THB (latest available figure, as of Nov 3, 2026).
Does Nutrition SC PCL pay a dividend?
Nutrition SC PCL currently shows a dividend yield of 4.41% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Nutrition SC PCL (NTSC) and when is the ex-dividend date?
Nutrition SC PCL pays a dividend of 0.3 THB per share a year, a dividend yield of 4.4%. The last ex-dividend date was Mar 13, 2026. The payout ratio is 31.9% of earnings. Free cash flow covers the dividend 2.51 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Nutrition SC PCL (NTSC)?
For today's price to be fair in a discounted-cash-flow model, Nutrition SC PCL would have to grow free cash flow by -15.0 % per year for five years (discount rate 10.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +3.9 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of NTSC use?
Our models discount Nutrition SC PCL at 10.1 %: a base by market capitalisation (nano), damped by beta 0.21, 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 Nutrition SC PCL that is -15.0 % 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 Nutrition SC PCL (NTSC) delivered so far?
Over the past 5 years revenue at Nutrition SC PCL grew +3.9 % a year. The price currently implies free-cash-flow growth of -15.0 % 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 Nutrition SC PCL (NTSC) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Nutrition SC PCL (-15.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nutrition SC PCL (NTSC)?
The free-cash-flow yield on the price is 11.06 %: that much free cash flow Nutrition SC PCL 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 Nutrition SC PCL (NTSC)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nutrition SC PCL it is 11.79 THB per share (as of Nov 3, 2026), against a price of 6.80 THB. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Nutrition SC PCL stock overvalued or undervalued in 2026?
As of Nov 3, 2026, NTSC trades below its calculated fair value: price 6.80 THB, fair value 11.79 THB, a gap of about +73% (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 NTSC?
No. The price is what the market pays today (6.80 THB); the fair value is what the company's own numbers justify (11.79 THB). For Nutrition SC PCL the two are 4.99 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Nutrition SC PCL worth?
The market values Nutrition SC PCL at about 907M THB (market capitalisation, as of Nov 3, 2026). Per share that is 6.80 THB; our models calculate a fair value of 11.79 THB per share.
What do the bullish and bearish scenarios say about NTSC?
Our models span a range for Nutrition SC PCL: cautious scenario 8.93 THB, base 11.79 THB, optimistic 15.46 THB per share (as of Nov 3, 2026, price 6.80 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NTSC?
Nutrition SC PCL trades at a price-to-earnings ratio of 7.2 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 11.79 THB is built from several models across several years. Other multiples: P/B 0.8, P/S 0.7, EV/EBITDA 3.4.
How solid is the balance sheet of Nutrition SC PCL (NTSC)?
Balance-sheet figures for Nutrition SC PCL (as of Nov 3, 2026): return on equity 11.5%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is NTSC from its 52-week high?
Nutrition SC PCL trades at 6.80 THB, about 11% below its 52-week high of 7.64 THB and 20% above the low of 5.69 THB (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 11.79 THB is for.
Which stocks are comparable to Nutrition SC PCL?
From the same area (Basic Materials) we also value Linde plc, Ecolab Inc, The Sherwin-Williams Company, Nan Ya Plastics Corporation, 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 Nutrition SC PCL stock attractive at the current price?
The data as of Nov 3, 2026: price 6.80 THB, calculated fair value 11.79 THB (+73%), Quality Score 58/100, from 26 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 NTSC calculated?
We run Nutrition SC PCL through 26 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 11.79 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. Nutrition SC PCL currently trades 42% 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 Nutrition SC PCL (NTSC)?
The closing price on Nov 9, 2026 was 6.80 THB. Our model-based fair value is 11.79 THB, about +73% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nutrition SC PCL right now?
The price is below even our cautious bear case (8.93 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 (58/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of Nutrition SC PCL
How large is the market capitalisation of Nutrition SC PCL (NTSC)?
The market capitalisation of Nutrition SC PCL is 907M THB (≈ $27.1M). 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 Nutrition SC PCL (NTSC)?
The price-to-sales ratio of Nutrition SC PCL is 0.73 (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 Nutrition SC PCL (NTSC)?
Earnings per share at Nutrition SC PCL are 0.9400 THB (price ÷ EPS = P/E 7.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nutrition SC PCL (NTSC)?
The dividend yield of Nutrition SC PCL is 4.4% (payout 31.9%). 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 Nutrition SC PCL (NTSC)?
The net margin of Nutrition SC PCL is 10.5% (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 Nutrition SC PCL (NTSC)?
The return on equity (ROE) of Nutrition SC PCL is 11.5% (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 Nutrition SC PCL (NTSC)?
On an EBIT basis the return on assets of Nutrition SC PCL is 10.0% (avg 5y). 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 Nutrition SC PCL (NTSC)?
The operating margin of Nutrition SC PCL is 12.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nutrition SC PCL (NTSC)?
Revenue at Nutrition SC PCL is growing +9.7% versus a year earlier (3y avg +4.5%). 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 Nutrition SC PCL (NTSC)?
Earnings per share at Nutrition SC PCL are growing +13.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Nutrition SC PCL (NTSC) hold?
Nutrition SC PCL holds more cash than debt, 235M THB net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Nutrition SC PCL in the live analysis
One click puts Nutrition SC PCL on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026