Gemadept Corp
VN:GMD
Intrinsic Value
The intrinsic value of one GMD stock under the Base Case scenario is 75 060.74 VND. Compared to the current market price of 53 900 VND, Gemadept Corp is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gemadept Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Gemadept Corp
Balance Sheet Decomposition
Gemadept Corp
Current Assets | 6.3T |
Cash & Short-Term Investments | 4.8T |
Receivables | 1.1T |
Other Current Assets | 313.1B |
Non-Current Assets | 11.8T |
Long-Term Investments | 4.1T |
PP&E | 5.7T |
Intangibles | 369.3B |
Other Non-Current Assets | 1.6T |
Free Cash Flow Analysis
Gemadept Corp
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Gemadept Corp
Revenue
|
5.1T
VND
|
Cost of Revenue
|
-2.8T
VND
|
Gross Profit
|
2.3T
VND
|
Operating Expenses
|
-909.1B
VND
|
Operating Income
|
1.3T
VND
|
Other Expenses
|
-153.4B
VND
|
Net Income
|
1.2T
VND
|
GMD Profitability Score
Profitability Due Diligence
Gemadept Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Gemadept Corp's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
GMD Solvency Score
Solvency Due Diligence
Gemadept Corp's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Score
Gemadept Corp's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GMD Price Targets Summary
Gemadept Corp
According to Wall Street analysts, the average 1-year price target for GMD is 68 936.08 VND with a low forecast of 59 388 VND and a high forecast of 81 646.59 VND.
Dividends
Current shareholder yield for GMD 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 GMD stock under the Base Case scenario is 75 060.74 VND.
Compared to the current market price of 53 900 VND, Gemadept Corp is Undervalued by 28%.