As of 2025-05-13, the Intrinsic Value of Truong Thanh Development and Construction Investment JSC (TTA.VN) is 13.39 VND. This TTA.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.05 VND, the upside of Truong Thanh Development and Construction Investment JSC is 21.20%.
The range of the Intrinsic Value is 9.25 - 19.84 VND
Based on its market price of 11.05 VND and our intrinsic valuation, Truong Thanh Development and Construction Investment JSC (TTA.VN) is undervalued by 21.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.25 - 19.84 | 13.39 | 21.2% |
| DCF (Growth 10y) | 14.86 - 28.33 | 20.15 | 82.4% |
| DCF (EBITDA 5y) | 9.75 - 22.28 | 16.37 | 48.2% |
| DCF (EBITDA 10y) | 14.75 - 29.58 | 22.08 | 99.8% |
| Fair Value | 34.37 - 34.37 | 34.37 | 211.05% |
| P/E | 15.58 - 25.20 | 19.27 | 74.4% |
| EV/EBITDA | 8.29 - 36.55 | 18.38 | 66.3% |
| EPV | 9.86 - 16.76 | 13.31 | 20.4% |
| DDM - Stable | 6.99 - 13.13 | 10.06 | -9.0% |
| DDM - Multi | 7.48 - 11.58 | 9.13 | -17.3% |
| Market Cap (mil) | 1,860,974.80 |
| Beta | 0.92 |
| Outstanding shares (mil) | 168,414.00 |
| Enterprise Value (mil) | 3,706,384.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.60% |
| Cost of Debt | 7.05% |
| WACC | 9.45% |