Dong Phu Rubber JSC
VN:DPR
Intrinsic Value
The intrinsic value of one DPR stock under the Base Case scenario is 26 099.81 VND. Compared to the current market price of 51 300 VND, Dong Phu Rubber JSC is Overvalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dong Phu Rubber JSC
Fundamental Analysis


Revenue & Expenses Breakdown
Dong Phu Rubber JSC
Balance Sheet Decomposition
Dong Phu Rubber JSC
Current Assets | 2.1T |
Cash & Short-Term Investments | 1.7T |
Receivables | 192.1B |
Other Current Assets | 188B |
Non-Current Assets | 2.3T |
Long-Term Investments | 290.6B |
PP&E | 1.6T |
Intangibles | 1B |
Other Non-Current Assets | 392.7B |
Free Cash Flow Analysis
Dong Phu Rubber JSC
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Dong Phu Rubber JSC
Revenue
|
1.1T
VND
|
Cost of Revenue
|
-830.2B
VND
|
Gross Profit
|
304.7B
VND
|
Operating Expenses
|
-115.3B
VND
|
Operating Income
|
189.4B
VND
|
Other Expenses
|
60.8B
VND
|
Net Income
|
250.2B
VND
|
DPR Profitability Score
Profitability Due Diligence
Dong Phu Rubber JSC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Dong Phu Rubber JSC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
DPR Solvency Score
Solvency Due Diligence
Dong Phu Rubber JSC's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Dong Phu Rubber JSC's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DPR Price Targets Summary
Dong Phu Rubber JSC
According to Wall Street analysts, the average 1-year price target for DPR is 47 022 VND with a low forecast of 46 561 VND and a high forecast of 48 405 VND.
Dividends
Current shareholder yield for DPR 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?
The intrinsic value of one DPR stock under the Base Case scenario is 26 099.81 VND.
Compared to the current market price of 51 300 VND, Dong Phu Rubber JSC is Overvalued by 49%.