P

Phat Dat Real Estate Development Corp
VN:PDR

Watchlist Manager
Phat Dat Real Estate Development Corp
VN:PDR
Watchlist
Price: 20 700 VND -0.72% Market Closed
Market Cap: 18.1T VND
Have any thoughts about
Phat Dat Real Estate Development Corp?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 12, 2024.

Estimated DCF Value of one PDR stock is 113 988.04 VND. Compared to the current market price of 20 700 VND, the stock is Undervalued by 82%.

PDR DCF Value
Base Case
113 988.04 VND
Undervaluation 82%
DCF Value
Price
P
Worst Case
Base Case
Best Case
113 988.04
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 113 988.04 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 11.5T VND. The present value of the terminal value is 89T VND. The total present value equals 100.5T 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 100.5T VND
+ Cash & Equivalents 1.2T VND
+ Investments 695.9B VND
Firm Value 102.4T VND
- Debt 2.8T VND
- Minority Interest 58.3B VND
Equity Value 99.5T VND
/ Shares Outstanding 873.1m
PDR DCF Value 113 988.04 VND
Undervalued by 82%

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
2.5T 32.1T
Operating Income
1T 11.7T
FCFF
702.1B 8.9T

See Also

Discover More

What is the DCF value of one PDR stock?

Estimated DCF Value of one PDR stock is 113 988.04 VND. Compared to the current market price of 20 700 VND, the stock is Undervalued by 82%.

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, Phat Dat Real Estate Development Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 100.5T 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 113 988.04 VND per share.

Back to Top
//