As of 2025-05-24, the Intrinsic Value of Song Da Thanh Hoa JSC (THS.VN) is 105.22 VND. This THS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.90 VND, the upside of Song Da Thanh Hoa JSC is 606.20%.
The range of the Intrinsic Value is 64.69 - 207.56 VND
Based on its market price of 14.90 VND and our intrinsic valuation, Song Da Thanh Hoa JSC (THS.VN) is undervalued by 606.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.69 - 207.56 | 105.22 | 606.2% |
| DCF (Growth 10y) | 85.24 - 242.08 | 130.18 | 773.7% |
| DCF (EBITDA 5y) | 95.00 - 168.64 | 138.14 | 827.1% |
| DCF (EBITDA 10y) | 112.60 - 205.72 | 162.31 | 989.3% |
| Fair Value | 2.71 - 2.71 | 2.71 | -81.84% |
| P/E | 9.91 - 34.07 | 13.15 | -11.8% |
| EV/EBITDA | (281.70) - 47.11 | (168.58) | -1231.4% |
| EPV | (18.41) - (10.41) | (14.41) | -196.7% |
| DDM - Stable | 3.90 - 11.25 | 7.57 | -49.2% |
| DDM - Multi | 56.16 - 130.87 | 79.17 | 431.3% |
| Market Cap (mil) | 35,760.00 |
| Beta | -1.01 |
| Outstanding shares (mil) | 2,400.00 |
| Enterprise Value (mil) | 121,315.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.02% |
| Cost of Debt | 8.64% |
| WACC | 7.62% |