5E Resources Ltd
SGX:NLC
Intrinsic Value
The intrinsic value of one NLC stock under the Base Case scenario is 0.51 SGD. Compared to the current market price of 0.395 SGD, 5E Resources Ltd is Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
5E Resources Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
5E Resources Ltd
Balance Sheet Decomposition
5E Resources Ltd
Current Assets | 76.2m |
Cash & Short-Term Investments | 58.4m |
Receivables | 16.6m |
Other Current Assets | 1.2m |
Non-Current Assets | 66.1m |
PP&E | 66.1m |
Free Cash Flow Analysis
5E Resources Ltd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
5E Resources Ltd
Revenue
|
83.1m
MYR
|
Cost of Revenue
|
-44.3m
MYR
|
Gross Profit
|
38.8m
MYR
|
Operating Expenses
|
-13.8m
MYR
|
Operating Income
|
25m
MYR
|
Other Expenses
|
-4.5m
MYR
|
Net Income
|
20.5m
MYR
|
NLC Profitability Score
Profitability Due Diligence
5E Resources Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Score
5E Resources Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
NLC Solvency Score
Solvency Due Diligence
5E Resources Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Score
5E Resources Ltd's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NLC Price Targets Summary
5E Resources Ltd
Dividends
Current shareholder yield for NLC is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one NLC stock under the Base Case scenario is 0.51 SGD.
Compared to the current market price of 0.395 SGD, 5E Resources Ltd is Undervalued by 23%.