C

Cuong Thuan Idico Development Investment Corp
VN:CTI

Watchlist Manager
Cuong Thuan Idico Development Investment Corp
VN:CTI
Watchlist
Price: 22 050 VND -0.68% Market Closed
Market Cap: 1.4T VND

Intrinsic Value

The intrinsic value of one CTI stock under the Base Case scenario is 42 390.78 VND. Compared to the current market price of 22 050 VND, Cuong Thuan Idico Development Investment Corp is Undervalued by 48%.

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

CTI Intrinsic Value
42 390.78 VND
Undervaluation 48%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
Cuong Thuan Idico Development Investment Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about CTI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CTI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Cuong Thuan Idico Development Investment Corp.

Explain Valuation
Compare CTI to

Fundamental Analysis

Cuong Thuan Idico Development Investment Corp
VN:CTI
VN
Construction
Market Cap
1.4T VND
IPO
Mar 19, 2010
VN
Construction
Market Cap
1.4T VND
IPO
Mar 19, 2010
Price
â‚«
â‚«
Cuong Thuan Idico Development Investment Corp
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CTI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Cuong Thuan Idico Development Investment Corp

Current Assets 499.3B
Cash & Short-Term Investments 99.7B
Receivables 64.5B
Other Current Assets 335.1B
Non-Current Assets 4.3T
PP&E 1.4T
Intangibles 2.8T
Other Non-Current Assets 55.8B
Current Liabilities 652.8B
Accounts Payable 103.8B
Accrued Liabilities 39.8B
Short-Term Debt 143B
Other Current Liabilities 366.2B
Non-Current Liabilities 2.6T
Long-Term Debt 1.8T
Other Non-Current Liabilities 751.6B
Efficiency

Free Cash Flow Analysis
Cuong Thuan Idico Development Investment Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Cuong Thuan Idico Development Investment Corp

Revenue
1.2T VND
Cost of Revenue
-766.9B VND
Gross Profit
461.4B VND
Operating Expenses
-108.7B VND
Operating Income
352.7B VND
Other Expenses
-242.9B VND
Net Income
109.9B VND
Fundamental Scores

CTI Profitability Score
Profitability Due Diligence

Cuong Thuan Idico Development Investment Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Strong 3Y Average Operating Margin
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
50/100
Profitability
Score

Cuong Thuan Idico Development Investment Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

CTI Solvency Score
Solvency Due Diligence

Cuong Thuan Idico Development Investment Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
28/100
Solvency
Score

Cuong Thuan Idico Development Investment Corp's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CTI Price Targets Summary
Cuong Thuan Idico Development Investment Corp

There are no price targets for CTI.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CTI 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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one CTI stock?

The intrinsic value of one CTI stock under the Base Case scenario is 42 390.78 VND.

Is CTI stock undervalued or overvalued?

Compared to the current market price of 22 050 VND, Cuong Thuan Idico Development Investment Corp is Undervalued by 48%.

Back to Top