TIS.VN
Thai Nguyen Iron And Steel Joint Stock Corp
Price:  
5,400.00 
VND
Volume:  
57,400.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TIS.VN Intrinsic Value

325.80 %
Upside

What is the intrinsic value of TIS.VN?

As of 2025-07-10, the Intrinsic Value of Thai Nguyen Iron And Steel Joint Stock Corp (TIS.VN) is 22,995.87 VND. This TIS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,400.00 VND, the upside of Thai Nguyen Iron And Steel Joint Stock Corp is 325.80%.

The range of the Intrinsic Value is 2,111.67 - 190,032.05 VND

Is TIS.VN undervalued or overvalued?

Based on its market price of 5,400.00 VND and our intrinsic valuation, Thai Nguyen Iron And Steel Joint Stock Corp (TIS.VN) is undervalued by 325.80%.

5,400.00 VND
Stock Price
22,995.87 VND
Intrinsic Value
Intrinsic Value Details

TIS.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2,111.67 - 190,032.05 22,995.87 325.8%
DCF (Growth 10y) 7,161.73 - 223,584.51 31,595.41 485.1%
DCF (EBITDA 5y) 2,884.54 - 17,771.95 9,578.23 77.4%
DCF (EBITDA 10y) 7,628.46 - 40,233.47 20,410.90 278.0%
Fair Value -632.33 - -632.33 -632.33 -111.71%
P/E (758.79) - 7,191.27 2,518.04 -53.4%
EV/EBITDA (17,495.64) - (11,285.25) (14,855.00) -375.1%
EPV (19,998.24) - (10,550.25) (15,274.25) -382.9%
DDM - Stable (569.54) - (1,160.30) (864.92) -116.0%
DDM - Multi 14,869.02 - 24,504.62 18,590.63 244.3%

TIS.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 993,546.00
Beta
Outstanding shares (mil) 183.99
Enterprise Value (mil) 5,454,796.00
Market risk premium 9.50%
Cost of Equity 14.68%
Cost of Debt 11.87%
WACC 10.19%