P

PC1 Group JSC
VN:PC1

Watchlist Manager
PC1 Group JSC
VN:PC1
Watchlist
Price: 23 000 VND 0.22% Market Closed
Market Cap: 8.2T VND
Have any thoughts about
PC1 Group JSC?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 27, 2024.

Estimated DCF Value of one PC1 stock is 17 945.55 VND. Compared to the current market price of 23 000 VND, the stock is Overvalued by 22%.

PC1 DCF Value
Base Case
17 945.55 VND
Overvaluation 22%
DCF Value
Price
P
Worst Case
Base Case
Best Case
17 945.55
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 17 945.55 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 2T VND. The present value of the terminal value is 11.9T VND. The total present value equals 13.9T VND.
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 13.9T VND
+ Cash & Equivalents 2.1T VND
+ Investments 2.5T VND
Firm Value 18.5T VND
- Debt 10T VND
- Minority Interest 2.1T VND
Equity Value 6.4T VND
/ Shares Outstanding 357.6m
PC1 DCF Value 17 945.55 VND
Overvalued by 22%

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
10.1T 19.1T
Operating Income
1.5T 2.9T
FCFF
174.9B 919.6B

See Also

Discover More

What is the DCF value of one PC1 stock?

Estimated DCF Value of one PC1 stock is 17 945.55 VND. Compared to the current market price of 23 000 VND, the stock is Overvalued by 22%.

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, PC1 Group JSC's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 13.9T 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 17 945.55 VND per share.

Back to Top
//