Thu Dau Mot Water JSC
VN:TDM
Intrinsic Value
The intrinsic value of one TDM stock under the Base Case scenario is 25 713.86 VND. Compared to the current market price of 55 200 VND, Thu Dau Mot Water JSC is Overvalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Thu Dau Mot Water JSC
Fundamental Analysis


Revenue & Expenses Breakdown
Thu Dau Mot Water JSC
Balance Sheet Decomposition
Thu Dau Mot Water JSC
Current Assets | 758.3B |
Cash & Short-Term Investments | 417.3B |
Receivables | 171.2B |
Other Current Assets | 169.7B |
Non-Current Assets | 2.2T |
Long-Term Investments | 1.5T |
PP&E | 661.4B |
Intangibles | 47.7B |
Other Non-Current Assets | 648.8m |
Free Cash Flow Analysis
Thu Dau Mot Water JSC
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Thu Dau Mot Water JSC
Revenue
|
591.5B
VND
|
Cost of Revenue
|
-345.8B
VND
|
Gross Profit
|
245.7B
VND
|
Operating Expenses
|
-17.4B
VND
|
Operating Income
|
228.3B
VND
|
Other Expenses
|
-53.2B
VND
|
Net Income
|
175.1B
VND
|
TDM Profitability Score
Profitability Due Diligence
Thu Dau Mot Water JSC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
Thu Dau Mot Water JSC's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
TDM Solvency Score
Solvency Due Diligence
Thu Dau Mot Water JSC's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Thu Dau Mot Water JSC's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TDM Price Targets Summary
Thu Dau Mot Water JSC
According to Wall Street analysts, the average 1-year price target for TDM is 61 353 VND with a low forecast of 59 388 VND and a high forecast of 64 575 VND.
Dividends
Current shareholder yield for TDM 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 TDM stock under the Base Case scenario is 25 713.86 VND.
Compared to the current market price of 55 200 VND, Thu Dau Mot Water JSC is Overvalued by 53%.