V

Vietnam Joint Stock Commercial Bank for Industry and Trade
VN:CTG

Watchlist Manager
Vietnam Joint Stock Commercial Bank for Industry and Trade
VN:CTG
Watchlist
Price: 34 550 VND -1.14% Market Closed
Market Cap: 185.5T VND
Have any thoughts about
Vietnam Joint Stock Commercial Bank for Industry and Trade?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 13, 2024.

Estimated DCF Value of one CTG stock is 129 224.56 VND. Compared to the current market price of 34 550 VND, the stock is Undervalued by 73%.

CTG DCF Value
Base Case
129 224.56 VND
Undervaluation 73%
DCF Value
Price
V
Worst Case
Base Case
Best Case
129 224.56
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 129 224.56 VND

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 139.6T VND. The present value of the terminal value is 554.4T VND. The total present value equals 693.9T VND.
Operating Model
Equity Model: Bank
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 693.9T VND
Equity Value 693.9T VND
/ Shares Outstanding 5.4B
CTG DCF Value 129 224.56 VND
Undervalued by 73%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
693.9T VND
/
Number of Shares
5.4B
=
DCF Value
129 224.56 VND

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
82.6T 131.6T
Net Income
21.6T 42.6T

See Also

Discover More

What is the DCF value of one CTG stock?

Estimated DCF Value of one CTG stock is 129 224.56 VND. Compared to the current market price of 34 550 VND, the stock is Undervalued by 73%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Vietnam Joint Stock Commercial Bank for Industry and Trade's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 693.9T VND.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 129 224.56 VND per share.

Back to Top
//