As of 2025-07-03, the Intrinsic Value of Thacba Hydro Power JSC (TBC.VN) is 58.47 VND. This TBC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.45 VND, the upside of Thacba Hydro Power JSC is 48.20%.
The range of the Intrinsic Value is 46.28 - 80.47 VND
Based on its market price of 39.45 VND and our intrinsic valuation, Thacba Hydro Power JSC (TBC.VN) is undervalued by 48.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.28 - 80.47 | 58.47 | 48.2% |
| DCF (Growth 10y) | 49.89 - 84.46 | 62.27 | 57.9% |
| DCF (EBITDA 5y) | 43.23 - 56.06 | 49.80 | 26.2% |
| DCF (EBITDA 10y) | 48.30 - 64.86 | 56.27 | 42.6% |
| Fair Value | 57.40 - 57.40 | 57.40 | 45.51% |
| P/E | 32.86 - 42.40 | 36.52 | -7.4% |
| EV/EBITDA | 42.11 - 52.94 | 47.46 | 20.3% |
| EPV | 56.50 - 81.11 | 68.81 | 74.4% |
| DDM - Stable | 22.37 - 51.75 | 37.06 | -6.1% |
| DDM - Multi | 42.07 - 71.11 | 52.47 | 33.0% |
| Market Cap (mil) | 2,501,899.20 |
| Beta | -0.12 |
| Outstanding shares (mil) | 63,419.50 |
| Enterprise Value (mil) | 2,455,975.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.44% |
| Cost of Debt | 5.29% |
| WACC | 7.38% |