As of 2025-05-20, the Intrinsic Value of Ha Noi Tourist Service JSC (TSJ.VN) is 6.45 VND. This TSJ.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.00 VND, the upside of Ha Noi Tourist Service JSC is -76.10%.
The range of the Intrinsic Value is 4.50 - 12.11 VND
Based on its market price of 27.00 VND and our intrinsic valuation, Ha Noi Tourist Service JSC (TSJ.VN) is overvalued by 76.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.50 - 12.11 | 6.45 | -76.1% |
| DCF (Growth 10y) | 5.92 - 15.18 | 8.30 | -69.2% |
| DCF (EBITDA 5y) | 3.58 - 6.28 | 4.24 | -84.3% |
| DCF (EBITDA 10y) | 4.72 - 7.94 | 5.56 | -79.4% |
| Fair Value | 17.16 - 17.16 | 17.16 | -36.45% |
| P/E | 10.82 - 15.43 | 12.60 | -53.3% |
| EV/EBITDA | 1.76 - 3.23 | 2.18 | -91.9% |
| EPV | 2.14 - 2.60 | 2.37 | -91.2% |
| DDM - Stable | 5.70 - 16.39 | 11.05 | -59.1% |
| DDM - Multi | 7.73 - 17.81 | 10.84 | -59.8% |
| Market Cap (mil) | 2,707,668.00 |
| Beta | 1.28 |
| Outstanding shares (mil) | 100,284.00 |
| Enterprise Value (mil) | 2,684,374.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.06% |
| Cost of Debt | 5.00% |
| WACC | 7.73% |