Nirvana Daii Public Company Limited (NVD) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nirvana Daii Public Company Limited stock THB 1.43, price THB 0.78, upside +83.3%, quality 39 out of 100. Rating: strongly undervalued. Calculated from audited financials with 4 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 9, 2026.
How to read this chart
60‑month range 0.5400 THB – 2.55 THB · fair‑value band 1.07 THB – 1.79 THB · the 0.7800 THB price screens below the 1.43 THB fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow Nirvana Daii Public Company in your weekly email
Every Wednesday you see whether Nirvana Daii 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.
Nirvana Development Public Company Limited, together with its subsidiaries, develops and sells real estate properties in Thailand. It operates through Real Estates, Construction, and Other segments. The company provides construction services; and distributes precast concrete products.
Show moreShow less
The company was formerly known as Nirvana Daii Public Company Limited and changed its name to Nirvana Development Public Company Limited in April 2023. Nirvana Development Public Company Limited is based in Bangkok, Thailand.
Stock analysis
Nirvana Daii Public Company Limited (NVD) currently trades at 0.7800 THB, while our model-based Fair Value estimate is 1.43 THB, implying the stock looks roughly 45% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 3.58 THB per share, and 4 of the 4 models we run sit above the 0.7800 THB price.
Bear case: the Asset-Based group reads lowest at 1.50 THB, and 0 of the 4 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1.07 THB (bear) to 1.79 THB (bull), the price of 0.7800 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 39/100 (below-average quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Nirvana Daii Public Company Limited reported revenue of 1.5B THB in FY2025 versus 3.0B THB in FY2021, a compound −15.8%/yr. Reported net income was 156M THB in FY2025, compounding −21.4%/yr from FY2021.
Key figures
Market cap 1.4B THB (≈ $43.2M) Micro · P/E ratio 7.1 · P/S ratio 0.96 · EPS (TTM) 0.1100 THB · Net margin 11.6% · Return on equity 3.2% · Return on assets (EBIT) 1.5% (5-year average) · Operating margin 14.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 41 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 44% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −16% fair-value upside, at 83%, NVD screens cheaper than that median.
Fair Value models
Bear1.07 THBFair Value 1.43 THBBull1.79 THB
Price 0.7800 THB · Upside +83.3%
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 (0.0943 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 inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+6.1%
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.
−16.1%
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.
−9.3%
Start year 2020 (pandemic). Over 10 years: +14.4% a year
Revenue growth 12 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.
+11.4%
’14
’15
’16
’17
’18
’19
’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.
≈ +6.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year≈ +6.2%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.base effect: 6.2% / −2.6%
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.7% → 7%
⚠ Revenue per share shrinking 10.8%/yr over ~9Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
⚠ Base effect: the rate starts in the earnings trough around 2020 (starting value 0.064 per share, median 0.13 in 2015 to 2018). It measures the recovery from the trough, not lasting growth.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+44.6%
Yearly growth needed for the next five years to justify today's price.
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 +42.9% a year for the price.
Compare Nirvana Daii 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.Real Estate Services · 472 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score39 · Bottom 25%
Fair Value upside+83.3% · Above median
Profitability
Return on equity (12 months)3.2% · Below median
Return on assets1.0% · Below median
Net margin (12 months)11.6% · Below median
Operating margin (12 months)14.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)81.9% · Top 25%
Balance sheet
Debt / equity0.99× · Highest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (12 months)7.1× · Cheapest 25%
P/B0.26× · Cheapest 25%
P/S (12 months)0.96× · Cheaper than median
Price / free cash flow (fiscal year)13.5× · Pricier 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). "Nirvana Daii Public Company Limited Fair Value". https://www.fairvalue-calculator.com/stock/NVD
Frequently asked questions
Is Nirvana Daii Public Company Limited (NVD) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 1.43 THB versus a price of 0.7800 THB, about +83% upside (undervalued).
What is the fair value of NVD?
Our model-based fair value for Nirvana Daii Public Company Limited is 1.43 THB (as of Nov 9, 2026), built from audited fundamentals. The current price: 0.7800 THB.
What is the quality score of NVD?
Nirvana Daii Public Company Limited has a Quality Score of 39/100. 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 Nirvana Daii Public Company Limited (NVD)?
Our model-based price target is the fair value of 1.43 THB (as of Nov 9, 2026) from 4 valuation models. Cautious scenario 1.07 THB, optimistic scenario 1.79 THB. It is a calculation from audited fundamentals, not an analyst target.
What is the Nirvana Daii Public Company Limited stock forecast for 2026?
Our models put fair value at 1.43 THB, about +83% upside versus a price of 0.7800 THB (undervalued). Cautious scenario 1.07 THB, optimistic scenario 1.79 THB. The calculation is refreshed regularly with new filings.
What is the revenue of Nirvana Daii Public Company Limited (NVD)?
Nirvana Daii Public Company Limited reported trailing-twelve-month revenue of about 1.5B THB (latest available figure, as of Nov 9, 2026).
What growth is priced into Nirvana Daii Public Company Limited (NVD)?
For today's price to be fair in a discounted-cash-flow model, Nirvana Daii Public Company Limited would have to grow free cash flow by +44.6 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -9.3 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of NVD use?
Our models discount Nirvana Daii Public Company Limited at 11.6 %: a base by market capitalisation (nano), 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 Nirvana Daii Public Company Limited that is +44.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has Nirvana Daii Public Company Limited (NVD) delivered so far?
Over the past 5 years revenue at Nirvana Daii Public Company Limited grew -9.3 % a year. The price currently implies free-cash-flow growth of +44.6 % 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 Nirvana Daii Public Company Limited (NVD) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Nirvana Daii Public Company Limited (+44.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nirvana Daii Public Company Limited (NVD)?
The free-cash-flow yield on the price is 7.39 %: that much free cash flow Nirvana Daii Public Company Limited produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nirvana Daii Public Company Limited (NVD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nirvana Daii Public Company Limited it is 1.43 THB per share (as of Nov 9, 2026), against a price of 0.7800 THB. It is the blended result of 4 valuation models in 3 families (Multiples, Asset-Based, Economic Profit).
Is Nirvana Daii Public Company Limited stock overvalued or undervalued in 2026?
As of Nov 9, 2026, NVD trades below its calculated fair value: price 0.7800 THB, fair value 1.43 THB, a gap of about +83% (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 NVD?
No. The price is what the market pays today (0.7800 THB); the fair value is what the company's own numbers justify (1.43 THB). For Nirvana Daii Public Company Limited the two are 0.6500 THB per share apart. That gap is exactly why we show both numbers side by side.
How much is Nirvana Daii Public Company Limited worth?
The market values Nirvana Daii Public Company Limited at about 1.4B THB (market capitalisation, as of Nov 9, 2026). Per share that is 0.7800 THB; our models calculate a fair value of 1.43 THB per share.
What do the bullish and bearish scenarios say about NVD?
Our models span a range for Nirvana Daii Public Company Limited: cautious scenario 1.07 THB, base 1.43 THB, optimistic 1.79 THB per share (as of Nov 9, 2026, price 0.7800 THB). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NVD?
Nirvana Daii Public Company Limited trades at a price-to-earnings ratio of 7.1 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.43 THB is built from several models across several years. Other multiples: P/B 0.3, P/S 1.0, EV/EBITDA 32.9.
How solid is the balance sheet of Nirvana Daii Public Company Limited (NVD)?
Balance-sheet figures for Nirvana Daii Public Company Limited (as of Nov 9, 2026): return on equity 3.2%, debt of 0.99 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is NVD from its 52-week high?
Nirvana Daii Public Company Limited trades at 0.7800 THB, about 11% below its 52-week high of 0.8800 THB and 44% above the low of 0.5400 THB (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1.43 THB is for.
Which stocks are comparable to Nirvana Daii Public Company Limited?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties Limited, 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 Nirvana Daii Public Company Limited stock attractive at the current price?
The data as of Nov 9, 2026: price 0.7800 THB, calculated fair value 1.43 THB (+83%), Quality Score 39/100, from 4 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 NVD calculated?
We run Nirvana Daii Public Company Limited through 4 models from 3 families: Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 1.43 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. Nirvana Daii Public Company Limited currently trades 45% 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 Nirvana Daii Public Company Limited (NVD)?
The closing price on Nov 6, 2026 was 0.7800 THB. Our model-based fair value is 1.43 THB, about +83% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nirvana Daii Public Company Limited right now?
The large discount to fair value meets weak quality (39/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (1.07 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. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Nirvana Daii Public Company Limited (NVD) come from?
Earnings per share at Nirvana Daii Public Company Limited grew −2.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share −10.2 %, EBIT margin +10.4 %, tax rate −1.7 %, residual (interest, one-offs) +0.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Nirvana Daii Public Company Limited
How large is the market capitalisation of Nirvana Daii Public Company Limited (NVD)?
The market capitalisation of Nirvana Daii Public Company Limited is 1.4B THB (≈ $43.2M). 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 Nirvana Daii Public Company Limited (NVD)?
The price-to-sales ratio of Nirvana Daii Public Company Limited is 0.96 (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 Nirvana Daii Public Company Limited (NVD)?
Earnings per share at Nirvana Daii Public Company Limited are 0.1100 THB (price ÷ EPS = P/E 7.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Nirvana Daii Public Company Limited (NVD)?
The net margin of Nirvana Daii Public Company Limited is 11.6% (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 Nirvana Daii Public Company Limited (NVD)?
The return on equity (ROE) of Nirvana Daii Public Company Limited is 3.2% (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 Nirvana Daii Public Company Limited (NVD)?
On an EBIT basis the return on assets of Nirvana Daii Public Company Limited is 1.5% (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 Nirvana Daii Public Company Limited (NVD)?
The operating margin of Nirvana Daii Public Company Limited is 14.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nirvana Daii Public Company Limited (NVD)?
Revenue at Nirvana Daii Public Company Limited is growing +81.9% versus a year earlier (3y avg −16.1%). 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 Nirvana Daii Public Company Limited (NVD)?
Earnings per share at Nirvana Daii Public Company Limited are growing +73.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nirvana Daii Public Company Limited (NVD) carry?
The net debt of Nirvana Daii Public Company Limited is 8.4B THB (fiscal year 2025, ≈ 78.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Nirvana Daii Public Company Limited in the live analysis
One click puts Nirvana Daii 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 9, 2026