As of 2025-07-04, the Intrinsic Value of Phu Tho Tourist Service JSC (DSP.VN) is (3,905.86) VND. This DSP.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11,800.00 VND, the upside of Phu Tho Tourist Service JSC is -133.10%.
The range of the Intrinsic Value is (6,606.19) - (2,841.91) VND
Based on its market price of 11,800.00 VND and our intrinsic valuation, Phu Tho Tourist Service JSC (DSP.VN) is overvalued by 133.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6,606.19) - (2,841.91) | (3,905.86) | -133.1% |
| DCF (Growth 10y) | (2,144.40) - (4,239.92) | (2,743.84) | -123.3% |
| DCF (EBITDA 5y) | (686.53) - (678.62) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (824.09) - (679.61) | (1,234.50) | -123450.0% |
| Fair Value | -1,321.77 - -1,321.77 | -1,321.77 | -111.20% |
| P/E | (2,675.25) - (2,881.45) | (2,722.83) | -123.1% |
| EV/EBITDA | (1,726.20) - (2,263.60) | (1,913.63) | -116.2% |
| EPV | (3,725.46) - (4,578.07) | (4,151.76) | -135.2% |
| DDM - Stable | (1,965.21) - (5,654.37) | (3,809.79) | -132.3% |
| DDM - Multi | 779.52 - 1,801.84 | 1,095.21 | -90.7% |
| Market Cap (mil) | 1,400,424.00 |
| Beta | -0.95 |
| Outstanding shares (mil) | 118.68 |
| Enterprise Value (mil) | 1,378,520.40 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.81% |
| Cost of Debt | 7.00% |
| WACC | 8.13% |