TDM Intrinsic Valuation and Fundamental Analysis - Thu Dau Mot Water JSC - Alpha Spread
T

Thu Dau Mot Water JSC
VN:TDM

Watchlist Manager
Thu Dau Mot Water JSC
VN:TDM
Watchlist
Price: 49 000 VND 1.24% Market Closed
Market Cap: 5.4T VND
Have any thoughts about
Thu Dau Mot Water JSC?
Write Note

Intrinsic Value

TDM's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one TDM stock under the Base Case scenario is 40 134.82 VND. Compared to the current market price of 49 000 VND, Thu Dau Mot Water JSC is Overvalued by 18%.

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

TDM Intrinsic Value
40 134.82 VND
Overvaluation 18%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation Backtest
Thu Dau Mot Water JSC

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

Run backtest to discover the historical profit from buying and selling TDM 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 TDM?
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 Thu Dau Mot Water JSC

Provide an overview of the primary business activities
of Thu Dau Mot Water JSC.

What unique competitive advantages
does Thu Dau Mot Water JSC hold over its rivals?

What risks and challenges
does Thu Dau Mot Water JSC face in the near future?

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

Show all valuation multiples
for Thu Dau Mot Water JSC.

Provide P/S
for Thu Dau Mot Water JSC.

Provide P/E
for Thu Dau Mot Water JSC.

Provide P/OCF
for Thu Dau Mot Water JSC.

Provide P/FCFE
for Thu Dau Mot Water JSC.

Provide P/B
for Thu Dau Mot Water JSC.

Provide EV/S
for Thu Dau Mot Water JSC.

Provide EV/GP
for Thu Dau Mot Water JSC.

Provide EV/EBITDA
for Thu Dau Mot Water JSC.

Provide EV/EBIT
for Thu Dau Mot Water JSC.

Provide EV/OCF
for Thu Dau Mot Water JSC.

Provide EV/FCFF
for Thu Dau Mot Water JSC.

Provide EV/IC
for Thu Dau Mot Water JSC.

Show me price targets
for Thu Dau Mot Water JSC made by professional analysts.

What are the Revenue projections
for Thu Dau Mot Water JSC?

How accurate were the past Revenue estimates
for Thu Dau Mot Water JSC?

What are the Net Income projections
for Thu Dau Mot Water JSC?

How accurate were the past Net Income estimates
for Thu Dau Mot Water JSC?

What are the EPS projections
for Thu Dau Mot Water JSC?

How accurate were the past EPS estimates
for Thu Dau Mot Water JSC?

What are the EBIT projections
for Thu Dau Mot Water JSC?

How accurate were the past EBIT estimates
for Thu Dau Mot Water JSC?

Compare the revenue forecasts
for Thu Dau Mot Water JSC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Thu Dau Mot Water JSC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Thu Dau Mot Water JSC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Thu Dau Mot Water JSC compared to its peers.

Compare the P/E ratios
of Thu Dau Mot Water JSC against its peers.

Discuss the investment returns and shareholder value creation
comparing Thu Dau Mot Water JSC with its peers.

Analyze the financial leverage
of Thu Dau Mot Water JSC compared to its main competitors.

Show all profitability ratios
for Thu Dau Mot Water JSC.

Provide ROE
for Thu Dau Mot Water JSC.

Provide ROA
for Thu Dau Mot Water JSC.

Provide ROIC
for Thu Dau Mot Water JSC.

Provide ROCE
for Thu Dau Mot Water JSC.

Provide Gross Margin
for Thu Dau Mot Water JSC.

Provide Operating Margin
for Thu Dau Mot Water JSC.

Provide Net Margin
for Thu Dau Mot Water JSC.

Provide FCF Margin
for Thu Dau Mot Water JSC.

Show all solvency ratios
for Thu Dau Mot Water JSC.

Provide D/E Ratio
for Thu Dau Mot Water JSC.

Provide D/A Ratio
for Thu Dau Mot Water JSC.

Provide Interest Coverage Ratio
for Thu Dau Mot Water JSC.

Provide Altman Z-Score Ratio
for Thu Dau Mot Water JSC.

Provide Quick Ratio
for Thu Dau Mot Water JSC.

Provide Current Ratio
for Thu Dau Mot Water JSC.

Provide Cash Ratio
for Thu Dau Mot Water JSC.

What is the historical Revenue growth
over the last 5 years for Thu Dau Mot Water JSC?

What is the historical Net Income growth
over the last 5 years for Thu Dau Mot Water JSC?

What is the current Free Cash Flow
of Thu Dau Mot Water JSC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Thu Dau Mot Water JSC.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Thu Dau Mot Water JSC

Current Assets 959.1B
Cash & Short-Term Investments 511.9B
Receivables 278.9B
Other Current Assets 168.3B
Non-Current Assets 2.1T
Long-Term Investments 1.4T
PP&E 627.8B
Intangibles 48.5B
Other Non-Current Assets 894m
Current Liabilities 450.4B
Accounts Payable 13.9B
Accrued Liabilities 110.7B
Short-Term Debt 120.5B
Other Current Liabilities 205.3B
Non-Current Liabilities 231.3B
Long-Term Debt 231.3B
Efficiency

Earnings Waterfall
Thu Dau Mot Water JSC

Revenue
537.8B VND
Cost of Revenue
-295.2B VND
Gross Profit
242.5B VND
Operating Expenses
-20.7B VND
Operating Income
221.9B VND
Other Expenses
-54.7B VND
Net Income
167.2B VND

Free Cash Flow Analysis
Thu Dau Mot Water JSC

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

TDM Profitability Score
Profitability Due Diligence

Thu Dau Mot Water JSC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

64/100
Profitability
Score

Thu Dau Mot Water JSC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

TDM Solvency Score
Solvency Due Diligence

Thu Dau Mot Water JSC's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Negative Net Debt
61/100
Solvency
Score

Thu Dau Mot Water JSC's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TDM Price Targets Summary
Thu Dau Mot Water JSC

Wall Street analysts forecast TDM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TDM is 55 896 VND with a low forecast of 55 348 VND and a high forecast of 57 540 VND.

Lowest
Price Target
55 348 VND
13% Upside
Average
Price Target
55 896 VND
14% Upside
Highest
Price Target
57 540 VND
17% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TDM?

Click here to dive deeper.

Shareholder Yield

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

Click here to dive deeper.

TDM Price
Thu Dau Mot Water JSC

1M 1M
-2%
6M 6M
+1%
1Y 1Y
+1%
3Y 3Y
+1%
5Y 5Y
+1%
10Y 10Y
+1%
Annual Price Range
49 000
52w Low
45 500
52w High
51 000
Price Metrics
Average Annual Return
N/A
Standard Deviation of Annual Returns
N/A
Max Drawdown -11%
Shares Statistics
Market Capitalization 5.4T VND
Shares Outstanding 110 000 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Thu Dau Mot Water JSC

Country

Vietnam

Industry

Utilities

Market Cap

5.4T VND

Dividend Yield

2.86%

Description

Thu Dau Mot Water JSC engages in the exploring, processing and supplying of clean water. The company is headquartered in Thu Dau Mot, Binh Duong and currently employs 22 full-time employees. The company went IPO on 2018-10-24. The firm's major undertakings are the development and management of water supply systems, as well as the distribution of fresh water for household usage and manufacturing purposes in Thu Dau Mot city, Binh Duong province. Besides, it is involved in the wholesale of water meters and other industrial supplies, together with the construction of water supply infrastructure and sewer lines.

Contact

BINH DUONG
Thu Dau Mot
So 11B, duong Ngo Van Tri, Phuong Phu Loi
+842743842255
www.tdmwater.vn

IPO

2018-10-24

Employees

22

Officers

See Also

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

The intrinsic value of one TDM stock under the Base Case scenario is 40 134.82 VND.

Is TDM stock undervalued or overvalued?

Compared to the current market price of 49 000 VND, Thu Dau Mot Water JSC is Overvalued by 18%.

Back to Top