Sametel Corp
VN:SMT
Intrinsic Value
The intrinsic value of one SMT stock under the Base Case scenario is 22 576.74 VND. Compared to the current market price of 13 000 VND, Sametel Corp is Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sametel Corp
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Sametel Corp
Balance Sheet Decomposition
Sametel Corp
Current Assets | 72.6B |
Cash & Short-Term Investments | 14.3B |
Receivables | 37.7B |
Other Current Assets | 20.6B |
Non-Current Assets | 40B |
PP&E | 35.9B |
Intangibles | 3.4B |
Other Non-Current Assets | 702.2m |
Free Cash Flow Analysis
Sametel Corp
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Sametel Corp
Revenue
|
60.9B
VND
|
Cost of Revenue
|
-48.9B
VND
|
Gross Profit
|
12.1B
VND
|
Operating Expenses
|
-6.4B
VND
|
Operating Income
|
5.7B
VND
|
Other Expenses
|
-5.8B
VND
|
Net Income
|
-73.8m
VND
|
SMT Profitability Score
Profitability Due Diligence
Sametel Corp's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Sametel Corp's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
SMT Solvency Score
Solvency Due Diligence
Sametel Corp's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Sametel Corp's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SMT Price Targets Summary
Sametel Corp
Dividends
Current shareholder yield for SMT 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 SMT stock under the Base Case scenario is 22 576.74 VND.
Compared to the current market price of 13 000 VND, Sametel Corp is Undervalued by 42%.