Dabaco Group
VN:DBC
Intrinsic Value
The intrinsic value of one DBC stock under the Base Case scenario is 35 827.7 VND. Compared to the current market price of 27 450 VND, Dabaco Group is Undervalued by 23%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dabaco Group
Fundamental Analysis


Revenue & Expenses Breakdown
Dabaco Group
Balance Sheet Decomposition
Dabaco Group
Current Assets | 7.6T |
Cash & Short-Term Investments | 1.8T |
Receivables | 355.7B |
Other Current Assets | 5.5T |
Non-Current Assets | 6.5T |
Long-Term Investments | 225.1B |
PP&E | 6.1T |
Other Non-Current Assets | 185B |
Free Cash Flow Analysis
Dabaco Group
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Dabaco Group
Revenue
|
13.6T
VND
|
Cost of Revenue
|
-11.6T
VND
|
Gross Profit
|
1.9T
VND
|
Operating Expenses
|
-860.8B
VND
|
Operating Income
|
1.1T
VND
|
Other Expenses
|
-302.3B
VND
|
Net Income
|
769.1B
VND
|
DBC Profitability Score
Profitability Due Diligence
Dabaco Group's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Dabaco Group's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
DBC Solvency Score
Solvency Due Diligence
Dabaco Group's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Score
Dabaco Group's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DBC Price Targets Summary
Dabaco Group
According to Wall Street analysts, the average 1-year price target for DBC is 33 660 VND with a low forecast of 33 330 VND and a high forecast of 34 650 VND.
Dividends
Current shareholder yield for DBC 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 DBC stock under the Base Case scenario is 35 827.7 VND.
Compared to the current market price of 27 450 VND, Dabaco Group is Undervalued by 23%.