As of 2025-07-17, the Intrinsic Value of Tan Dai Hung Plastic JSC (TPC.VN) is 14.41 VND. This TPC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.80 VND, the upside of Tan Dai Hung Plastic JSC is 33.40%.
The range of the Intrinsic Value is 10.27 - 22.35 VND
Based on its market price of 10.80 VND and our intrinsic valuation, Tan Dai Hung Plastic JSC (TPC.VN) is undervalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.27 - 22.35 | 14.41 | 33.4% |
| DCF (Growth 10y) | 18.93 - 39.81 | 26.07 | 141.4% |
| DCF (EBITDA 5y) | 12.28 - 21.08 | 16.30 | 51.0% |
| DCF (EBITDA 10y) | 17.56 - 30.03 | 23.04 | 113.4% |
| Fair Value | 3.02 - 3.02 | 3.02 | -72.08% |
| P/E | 6.15 - 13.11 | 8.19 | -24.2% |
| EV/EBITDA | 0.78 - 4.10 | 3.13 | -71.0% |
| EPV | (9.87) - (12.01) | (10.94) | -201.3% |
| DDM - Stable | 4.40 - 10.35 | 7.38 | -31.7% |
| DDM - Multi | 13.92 - 26.99 | 18.52 | 71.5% |
| Market Cap (mil) | 254,441.52 |
| Beta | 0.10 |
| Outstanding shares (mil) | 23,559.40 |
| Enterprise Value (mil) | 385,790.53 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.42% |
| Cost of Debt | 5.18% |
| WACC | 6.92% |