B

Binh Duong Trade and Development JSC
VN:TDC

Watchlist Manager
Binh Duong Trade and Development JSC
VN:TDC
Watchlist
Price: 11 650 VND -0.85% Market Closed
Market Cap: 1.5T VND

Relative Value

The Relative Value of one TDC stock under the Base Case scenario is 46 287.35 VND. Compared to the current market price of 11 650 VND, Binh Duong Trade and Development JSC is Undervalued by 75%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TDC Relative Value
Base Case
46 287.35 VND
Undervaluation 75%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
72
Median 3Y
1
Median 5Y
1.1
Industry
3.8
vs History
53
vs Industry
57
Median 3Y
2.5
Median 5Y
3.4
Industry
16.3
vs History
vs Industry
7
Median 3Y
-2.2
Median 5Y
3.8
Industry
11.2
vs History
vs Industry
Median 3Y
-2.6
Median 5Y
-2.2
Industry
12.8
vs History
79
vs Industry
34
Median 3Y
1.1
Median 5Y
1.2
Industry
0.9
vs History
80
vs Industry
67
Median 3Y
1.7
Median 5Y
1.8
Industry
6.8
vs History
82
vs Industry
71
Median 3Y
6.6
Median 5Y
5.9
Industry
12.5
vs History
92
vs Industry
65
Median 3Y
8.5
Median 5Y
6.7
Industry
15.9
vs History
92
vs Industry
63
Median 3Y
9.4
Median 5Y
7.1
Industry
19.2
vs History
vs Industry
5
Median 3Y
-3.9
Median 5Y
7
Industry
18.5
vs History
vs Industry
4
Median 3Y
-3.6
Median 5Y
6
Industry
20.7
vs History
84
vs Industry
46
Median 3Y
0.8
Median 5Y
0.8
Industry
0.8

Multiples Across Competitors

TDC Competitors Multiples
Binh Duong Trade and Development JSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Binh Duong Trade and Development JSC
VN:TDC
1.5T VND 0.7 3.3 3.8 4
VN
Vingroup JSC
VN:VIC
1 360.9T VND 5.9 147.4 59.9 -1 035.1
HK
Sun Hung Kai Properties Ltd
HKEX:16
300.2B HKD 3.8 15.7 12.4 14.8
JP
Mitsui Fudosan Co Ltd
TSE:8801
5.1T JPY 1.8 16.5 15.5 20.8
JP
Mitsubishi Estate Co Ltd
TSE:8802
4.8T JPY 2.9 24.7 15.9 21.2
JP
Sumitomo Realty & Development Co Ltd
TSE:8830
3.8T JPY 3.8 19 20.1 25.4
JP
Daiwa House Industry Co Ltd
TSE:1925
3.3T JPY 0.6 10.7 7.9 9.9
IN
DLF Ltd
NSE:DLF
1.7T INR 18.4 38.8 78 83.8
HK
Swire Pacific Ltd
HKEX:19
89.6B HKD 1 73.1 13.9 13.9
CN
Shanghai Zhangjiang Hi-Tech Park Development Co Ltd
SSE:600895
72.4B CNY 31.4 69.9 176.3 176.3
HK
Wharf Holdings Ltd
HKEX:4
68.8B HKD 6.4 -1 339.9 13.9 13.9