CMG Intrinsic Valuation and Fundamental Analysis - CMC Corp - Alpha Spread
C

CMC Corp
VN:CMG

Watchlist Manager
CMC Corp
VN:CMG
Watchlist
Price: 52 200 VND -0.57% Market Closed
Market Cap: 9.9T VND
Have any thoughts about
CMC Corp?
Write Note

Intrinsic Value

The intrinsic value of one CMG stock under the Base Case scenario is 45 703.81 VND. Compared to the current market price of 52 200 VND, CMC Corp is Overvalued by 12%.

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

CMG Intrinsic Value
45 703.81 VND
Overvaluation 12%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
CMC Corp

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

Run backtest to discover the historical profit from buying and selling CMG based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about CMG?
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 CMC Corp

Provide an overview of the primary business activities
of CMC Corp.

What unique competitive advantages
does CMC Corp hold over its rivals?

What risks and challenges
does CMC Corp face in the near future?

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

Show all valuation multiples
for CMC Corp.

Provide P/S
for CMC Corp.

Provide P/E
for CMC Corp.

Provide P/OCF
for CMC Corp.

Provide P/FCFE
for CMC Corp.

Provide P/B
for CMC Corp.

Provide EV/S
for CMC Corp.

Provide EV/GP
for CMC Corp.

Provide EV/EBITDA
for CMC Corp.

Provide EV/EBIT
for CMC Corp.

Provide EV/OCF
for CMC Corp.

Provide EV/FCFF
for CMC Corp.

Provide EV/IC
for CMC Corp.

Compare the intrinsic valuations
of CMC Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CMC Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of CMC Corp compared to its peers.

Compare the P/E ratios
of CMC Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing CMC Corp with its peers.

Analyze the financial leverage
of CMC Corp compared to its main competitors.

Show all profitability ratios
for CMC Corp.

Provide ROE
for CMC Corp.

Provide ROA
for CMC Corp.

Provide ROIC
for CMC Corp.

Provide ROCE
for CMC Corp.

Provide Gross Margin
for CMC Corp.

Provide Operating Margin
for CMC Corp.

Provide Net Margin
for CMC Corp.

Provide FCF Margin
for CMC Corp.

Show all solvency ratios
for CMC Corp.

Provide D/E Ratio
for CMC Corp.

Provide D/A Ratio
for CMC Corp.

Provide Interest Coverage Ratio
for CMC Corp.

Provide Altman Z-Score Ratio
for CMC Corp.

Provide Quick Ratio
for CMC Corp.

Provide Current Ratio
for CMC Corp.

Provide Cash Ratio
for CMC Corp.

What is the historical Revenue growth
over the last 5 years for CMC Corp?

What is the historical Net Income growth
over the last 5 years for CMC Corp?

What is the current Free Cash Flow
of CMC Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for CMC Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CMC Corp

Current Assets 3.6T
Cash & Short-Term Investments 1.6T
Receivables 1.6T
Other Current Assets 336.6B
Non-Current Assets 3.7T
Long-Term Investments 73.4B
PP&E 2.7T
Intangibles 436.5B
Other Non-Current Assets 492.4B
Current Liabilities 2.9T
Accounts Payable 949B
Accrued Liabilities 675.3B
Short-Term Debt 734.1B
Other Current Liabilities 568.4B
Non-Current Liabilities 1.7T
Long-Term Debt 858.5B
Other Non-Current Liabilities 798B
Efficiency

Earnings Waterfall
CMC Corp

Revenue
7.4T VND
Cost of Revenue
-6T VND
Gross Profit
1.4T VND
Operating Expenses
-1T VND
Operating Income
402.8B VND
Other Expenses
-116.4B VND
Net Income
286.4B VND

Free Cash Flow Analysis
CMC Corp

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

CMG Profitability Score
Profitability Due Diligence

CMC Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Exceptional 1-Year Revenue Growth
Positive Gross Profit
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
49/100
Profitability
Score

CMC Corp's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

CMG Solvency Score
Solvency Due Diligence

CMC Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
Short-Term Solvency
39/100
Solvency
Score

CMC Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CMG Price Targets Summary
CMC Corp

There are no price targets for CMG.
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 CMG?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for CMG 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 CMG dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

CMG Price
CMC Corp

1M 1M
+0%
6M 6M
-18%
1Y 1Y
-18%
3Y 3Y
-18%
5Y 5Y
-18%
10Y 10Y
-18%
Annual Price Range
52 200
52w Low
48 200
52w High
63 800
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -24%
Shares Statistics
Market Capitalization 9.9T VND
Shares Outstanding 190 439 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

CMC Corp

Country

Vietnam

Industry

Technology

Market Cap

9.9T VND

Dividend Yield

1.15%

Description

CMC Corp. (Vietnam) engages in the provision of information technology and telecommunication services. The company is headquartered in Hanoi, Hanoi and currently employs 5,148 full-time employees. The company went IPO on 2010-01-22. The firm is also involved in the manufacture, trading and repair of computers, office equipment and other technology products. Other operations comprise real estate activities and the offering of computer training services. On June 16, 2014, the Company announced that it has established CMC Institute of Research and Development.

Contact

HANOI
Hanoi
CMC Tower, so 11 pho Duy Tan, Phuong Dich Vong Hau, Quan Cau Giay
+842471065555
www.cmc.com.vn

IPO

2010-01-22

Employees

5 148

Officers

See Also

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

The intrinsic value of one CMG stock under the Base Case scenario is 45 703.81 VND.

Is CMG stock undervalued or overvalued?

Compared to the current market price of 52 200 VND, CMC Corp is Overvalued by 12%.

Back to Top