As of 2026-04-04, the Intrinsic Value of TDT Investment and Development JSC (TDT.VN) is 34,261.92 VND. This TDT.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,800.00 VND, the upside of TDT Investment and Development JSC is 339.30%.
The range of the Intrinsic Value is 22,325.81 - 61,248.50 VND
Based on its market price of 7,800.00 VND and our intrinsic valuation, TDT Investment and Development JSC (TDT.VN) is undervalued by 339.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22,325.81 - 61,248.50 | 34,261.92 | 339.3% |
| DCF (Growth 10y) | 43,743.84 - 104,849.49 | 62,579.08 | 702.3% |
| DCF (EBITDA 5y) | 34,993.86 - 45,468.21 | 39,783.83 | 410.0% |
| DCF (EBITDA 10y) | 53,512.44 - 71,775.22 | 61,788.96 | 692.2% |
| Fair Value | 3,916.95 - 3,916.95 | 3,916.95 | -49.78% |
| P/E | 7,572.49 - 16,262.56 | 11,172.57 | 43.2% |
| EV/EBITDA | 6,130.40 - 14,382.36 | 8,459.41 | 8.5% |
| EPV | 10,821.21 - 16,907.96 | 13,864.60 | 77.8% |
| DDM - Stable | 5,281.53 - 14,481.52 | 9,881.51 | 26.7% |
| DDM - Multi | 22,724.43 - 47,263.61 | 30,579.75 | 292.0% |
| Market Cap (mil) | 186,420.00 |
| Beta | 0.06 |
| Outstanding shares (mil) | 23.90 |
| Enterprise Value (mil) | 438,652.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.43% |
| Cost of Debt | 5.91% |
| WACC | 6.75% |