CDN Intrinsic Valuation and Fundamental Analysis - Danang Port JSC - Alpha Spread
D

Danang Port JSC
VN:CDN

Watchlist Manager
Danang Port JSC
VN:CDN
Watchlist
Price: 29 800 VND -0.67% Market Closed
Market Cap: 3T VND
Have any thoughts about
Danang Port JSC?
Write Note

Intrinsic Value

The intrinsic value of one CDN stock under the Base Case scenario is 34 790.64 VND. Compared to the current market price of 29 800 VND, Danang Port JSC is Undervalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CDN Intrinsic Value
34 790.64 VND
Undervaluation 14%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
Danang Port JSC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CDN cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CDN?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Danang Port JSC

Provide an overview of the primary business activities
of Danang Port JSC.

What unique competitive advantages
does Danang Port JSC hold over its rivals?

What risks and challenges
does Danang Port JSC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Danang Port JSC.

Provide P/S
for Danang Port JSC.

Provide P/E
for Danang Port JSC.

Provide P/OCF
for Danang Port JSC.

Provide P/FCFE
for Danang Port JSC.

Provide P/B
for Danang Port JSC.

Provide EV/S
for Danang Port JSC.

Provide EV/GP
for Danang Port JSC.

Provide EV/EBITDA
for Danang Port JSC.

Provide EV/EBIT
for Danang Port JSC.

Provide EV/OCF
for Danang Port JSC.

Provide EV/FCFF
for Danang Port JSC.

Provide EV/IC
for Danang Port JSC.

Compare the intrinsic valuations
of Danang Port JSC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Danang Port JSC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Danang Port JSC compared to its peers.

Compare the P/E ratios
of Danang Port JSC against its peers.

Discuss the investment returns and shareholder value creation
comparing Danang Port JSC with its peers.

Analyze the financial leverage
of Danang Port JSC compared to its main competitors.

Show all profitability ratios
for Danang Port JSC.

Provide ROE
for Danang Port JSC.

Provide ROA
for Danang Port JSC.

Provide ROIC
for Danang Port JSC.

Provide ROCE
for Danang Port JSC.

Provide Gross Margin
for Danang Port JSC.

Provide Operating Margin
for Danang Port JSC.

Provide Net Margin
for Danang Port JSC.

Provide FCF Margin
for Danang Port JSC.

Show all solvency ratios
for Danang Port JSC.

Provide D/E Ratio
for Danang Port JSC.

Provide D/A Ratio
for Danang Port JSC.

Provide Interest Coverage Ratio
for Danang Port JSC.

Provide Altman Z-Score Ratio
for Danang Port JSC.

Provide Quick Ratio
for Danang Port JSC.

Provide Current Ratio
for Danang Port JSC.

Provide Cash Ratio
for Danang Port JSC.

What is the historical Revenue growth
over the last 5 years for Danang Port JSC?

What is the historical Net Income growth
over the last 5 years for Danang Port JSC?

What is the current Free Cash Flow
of Danang Port JSC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Danang Port JSC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Danang Port JSC

Current Assets 1.1T
Cash & Short-Term Investments 750.2B
Receivables 202B
Other Current Assets 103.1B
Non-Current Assets 1.3T
Long-Term Investments 31.6B
PP&E 1.2T
Intangibles 107.3B
Other Non-Current Assets 6.3B
Current Liabilities 396.9B
Accounts Payable 53.2B
Accrued Liabilities 113.4B
Other Current Liabilities 230.3B
Non-Current Liabilities 287.7B
Long-Term Debt 287.7B
Efficiency

Earnings Waterfall
Danang Port JSC

Revenue
1.4T VND
Cost of Revenue
-876.5B VND
Gross Profit
478.9B VND
Operating Expenses
-153.6B VND
Operating Income
325.3B VND
Other Expenses
-37.5B VND
Net Income
287.8B VND

Free Cash Flow Analysis
Danang Port JSC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CDN Profitability Score
Profitability Due Diligence

Danang Port JSC's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROIC
Positive Operating Income
Positive Free Cash Flow
60/100
Profitability
Score

Danang Port JSC's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

CDN Solvency Score
Solvency Due Diligence

Danang Port JSC's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
High Altman Z-Score
87/100
Solvency
Score

Danang Port JSC's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDN Price Targets Summary
Danang Port JSC

There are no price targets for CDN.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CDN?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for CDN is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about CDN dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

CDN Price
Danang Port JSC

1M 1M
0%
6M 6M
+5%
1Y 1Y
+13%
3Y 3Y
-3%
5Y 5Y
+37%
10Y 10Y
+66%
Annual Price Range
29 800
52w Low
25 100
52w High
34 000
Price Metrics
Average Annual Return 7.2%
Standard Deviation of Annual Returns 23.59%
Max Drawdown -38%
Shares Statistics
Market Capitalization 3T VND
Shares Outstanding 99 000 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Danang Port JSC

Country

Vietnam

Industry

Transportation Infrastructure

Market Cap

3T VND

Dividend Yield

4.7%

Description

Da Nang Port JSC engages in operation port and provision of port services. The company is headquartered in Da Nang, Da Nang and currently employs 777 full-time employees. The company went IPO on 2016-03-30. The Company’s regular business activities include marine cargo handling, harbor facility maintaining, as well as customs and vessel traffic service providing. Together with its subsidiaries, the Company also partakes in the construction of civil and residential infrastructures, the wholesale of industrial machinery and equipment, together with the leasing of regular, bonded and refrigerated warehouses.

Contact

DA NANG
Da Nang
So 26 Bach Dang, Phuong Thach Thang, Quan Hai Chau
+842363822512
danangport.com

IPO

2016-03-30

Employees

777

Officers

See Also

Discover More
What is the Intrinsic Value of one CDN stock?

The intrinsic value of one CDN stock under the Base Case scenario is 34 790.64 VND.

Is CDN stock undervalued or overvalued?

Compared to the current market price of 29 800 VND, Danang Port JSC is Undervalued by 14%.

Back to Top