Fairvalue-Calculator Fairvalue-Calculator
EN DE

Nirvana Development Public Company (NVD) Fair Value & Analysis

Real Estate · TH · Market cap 1.0B THB

ND Nirvana Development Public Company NVD · BK
Price0.5700 THB
Fair Value1.43 THB
Upside+150.9%
Quality95/100
Evidence: High Range 1.07 THB – 1.78 THB

Fair value as of: Jun 26, 2026

From 24 valuation models · updated 3 days ago

Share price +5.3% over the past month.

Price vs Fair Value (12 months)

0.9880 THB 0.5130 THB Fair Value 1.43 THB Jun 2025 Jun 2026

12‑month range 0.5130 THB – 0.9880 THB · fair‑value band 1.07 THB – 1.78 THB · the 0.5700 THB price screens below the 1.43 THB fair value. As of Jun 26, 2026.

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

Analysis

Nirvana Development Public Company (NVD) currently trades at 0.5700 THB, while our model-based Fair Value estimate is 1.43 THB — implying the stock looks roughly 150.9% undervalued today. We read business quality at 95/100 (high quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high) — always confirm before acting.

Over the trailing twelve months, Nirvana Development Public Company generated revenue of 1.4B THB at a net margin of 9.5%. Revenue declined 65.5% year over year. It earns a return on equity of 2.4%. Net debt stands at 8.4B THB. Fundamentals as of Jun 26, 2026

Key figures & financial health

Revenue (TTM) 1.4B THB
Revenue growth (YoY) -65.5%
Net margin 9.5%
Return on equity 2.4%
Free cash flow 107M THB FY2025
P/E ratio 7.0
More key figures
Operating margin -5.1%
EPS (TTM) 0.0800 THB
EPS growth (YoY) +73.8%
Net debt 8.4B THB FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 26, 2026. TTM = trailing twelve months.

About the company

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. 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.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Nirvana Development Public Company 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.

Revenue −15.8%/yr
FY21 3.0B THB
FY22 2.6B THB
FY23 2.0B THB
FY24 1.4B THB
FY25 1.5B THB
Net income −21.4%/yr
FY21 408M THB
FY22 201M THB
FY23 201M THB
FY24 86.3M THB
FY25 156M THB

Open the full interactive analysis →

Similar stocks

6 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jun 26, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 196,000 VND 52,975 VND -73%
CBRE Group CBRE $127.86 $81.43 -36%
Plaza S.A MALLPLAZA 3,800 CLP 5,905 CLP +55%
SAGAB SAGAB kr 148.00 kr 174.10 +18%
SAGAA SAGAA kr 147.00 kr 108.52 -26%
SAGAD SAGAD kr 35.65 kr 20.50 -42%

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is Nirvana Development Public Company (NVD) undervalued?
As of Jun 26, 2026, our model estimates a fair value of 1.43 THB versus a price of 0.5700 THB — about +151% (undervalued). Model-based estimate, not financial advice.
What is the fair value of NVD?
Our 21-model fair value for Nirvana Development Public Company is 1.43 THB (as of Jun 26, 2026), built from audited fundamentals. The current price is 0.5700 THB.
What is the quality score of NVD?
Nirvana Development Public Company has a Quality Score of 95/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Nirvana Development Public Company (NVD)?
Nirvana Development Public Company reported trailing-twelve-month revenue of about 1.4B THB (latest available figure, as of Jun 26, 2026).
What is the net profit margin of NVD?
The net profit margin of Nirvana Development Public Company is about 9.5%, meaning it keeps roughly 9.5% of revenue as net income. Based on the latest reported figures.

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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.