As of 2025-07-08, the Intrinsic Value of TNS Holdings JSC (TN1.VN) is 6.15 VND. This TN1.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.45 VND, the upside of TNS Holdings JSC is -46.30%.
The range of the Intrinsic Value is 1.81 - 19.51 VND
Based on its market price of 11.45 VND and our intrinsic valuation, TNS Holdings JSC (TN1.VN) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.81 - 19.51 | 6.15 | -46.3% |
| DCF (Growth 10y) | 3.79 - 25.30 | 9.11 | -20.4% |
| DCF (EBITDA 5y) | 5.88 - 21.11 | 11.50 | 0.5% |
| DCF (EBITDA 10y) | 5.92 - 24.14 | 12.22 | 6.7% |
| Fair Value | 10.95 - 10.95 | 10.95 | -4.40% |
| P/E | 7.88 - 23.56 | 13.13 | 14.6% |
| EV/EBITDA | 6.73 - 23.43 | 11.97 | 4.6% |
| EPV | 5.25 - 18.35 | 11.80 | 3.1% |
| DDM - Stable | 7.96 - 20.05 | 14.01 | 22.3% |
| DDM - Multi | 3.19 - 6.91 | 4.43 | -61.3% |
| Market Cap (mil) | 633,735.00 |
| Beta | 0.35 |
| Outstanding shares (mil) | 55,348.04 |
| Enterprise Value (mil) | 1,059,238.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 16.53% |
| Cost of Debt | 11.46% |
| WACC | 11.57% |