Dong Nai Port JSC (STC:PDN) Cyclically Adjusted FCF per Share: ₫1,932.24 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

STC:PDN Dong Nai Port JSC STC:PDN
85 GF Score
Price ₫98,200.00
GF Value ₫105,569.18
Valuation Fairly Valued
View Full Analysis

What is Dong Nai Port JSC Cyclically Adjusted FCF per Share?

Dong Nai Port JSC STC:PDN +2.83% 85 Cyclically Adjusted FCF per Share is ₫1,932.24 as of Jun. 2026. GuruFocus rates STC:PDN with a GF Score™ of 85/100 and a GF Value™ of ₫105,569.18 (Fairly Valued).

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Dong Nai Port JSC's adjusted free cash flow per share for the three months ended in Jun. 2026 was ₫1,987.804. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is ₫1,932.24 for the trailing ten years ended in Jun. 2026.

Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

As of today (2026-08-02), Dong Nai Port JSC's current stock price is ₫98200.00. Dong Nai Port JSC's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ₫1,932.24. Dong Nai Port JSC's Cyclically Adjusted Price-to-FCF of today is 50.82.

During the past 10 years, the highest Cyclically Adjusted Price-to-FCF of Dong Nai Port JSC was 52.58. The lowest was 49.42. And the median was 51.13.


Dong Nai Port JSC  (STC:PDN) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Dong Nai Port JSC's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=98200.00/1932.24
=50.82

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 10 years, the highest Cyclically Adjusted Price-to-FCF of Dong Nai Port JSC was 52.58. The lowest was 49.42. And the median was 51.13.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Dong Nai Port JSC Cyclically Adjusted FCF per Share Related Terms


Dong Nai Port JSC Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Dong Nai Port JSC's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Dong Nai Port JSC Cyclically Adjusted FCF per Share Chart

Dong Nai Port JSC Annual Data
Trend Dec15 Dec16 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Dong Nai Port JSC Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 1,932.24

Dong Nai Port JSC Cyclically Adjusted FCF per Share Competitor Comparison

For the Marine Shipping subindustry, Dong Nai Port JSC's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Dong Nai Port JSC Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Dong Nai Port JSC's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Dong Nai Port JSC's Cyclically Adjusted Price-to-FCF falls into.


STC:PDN
85GF Score
Dong Nai Port JSC STC:PDN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dong Nai Port JSC Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Dong Nai Port JSC's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=1987.804/333.9520*333.9520
=1,987.804

Current CPI (Jun. 2026) = 333.9520.

Dong Nai Port JSC Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 -262.353 236.293 -370.782
201406 -336.169 238.343 -471.020
201503 -132.880 236.119 -187.937
201506 -525.228 238.638 -735.008
201512 0.000 236.525 0.000
201603 -264.749 238.132 -371.279
201606 315.342 241.018 436.935
201612 0.000 241.432 0.000
201703 302.603 243.801 414.497
201812 0.000 251.233 0.000
201903 367.028 254.202 482.175
201906 -424.374 256.143 -553.287
201909 -338.762 256.759 -440.609
201912 -324.705 256.974 -421.972
202003 -110.517 258.115 -142.988
202006 588.424 257.797 762.248
202009 673.859 260.280 864.594
202012 -230.544 260.474 -295.579
202103 -373.923 264.877 -471.435
202106 -326.090 271.696 -400.810
202109 -965.315 274.310 -1,175.199
202112 -545.098 278.802 -652.924
202203 420.689 287.504 488.654
202206 1,033.136 296.311 1,164.377
202209 1,601.448 296.808 1,801.861
202212 -265.400 296.797 -298.625
202303 516.009 301.836 570.913
202306 1,874.255 305.109 2,051.435
202309 1,651.415 307.789 1,791.790
202312 -37.417 306.746 -40.736
202403 1,285.469 312.332 1,374.451
202406 1,494.761 314.175 1,588.855
202409 2,409.077 315.301 2,551.581
202412 -161.947 315.605 -171.361
202503 1,383.894 319.799 1,445.140
202506 2,999.426 322.561 3,105.348
202509 1,588.241 324.800 1,632.993
202512 -925.941 324.054 -954.223
202603 1,496.369 330.213 1,513.312
202606 1,987.804 333.952 1,987.804

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of ₫1,932.24 mean?
Dong Nai Port JSC (STC:PDN) has a Cyclically Adjusted FCF per Share of ₫1,932.24 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Dong Nai Port JSC and its competitors.
Is Dong Nai Port JSC's Cyclically Adjusted FCF per Share too high?
Dong Nai Port JSC's current Cyclically Adjusted FCF per Share is ₫1,932.24. Overall, Dong Nai Port JSC has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Dong Nai Port JSC's Cyclically Adjusted FCF per Share compare to competitors?
Dong Nai Port JSC's Cyclically Adjusted FCF per Share of ₫1,932.24 can be compared against companies in the Transportation industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Dong Nai Port JSC and its competitors. Dong Nai Port JSC's current Cyclically Adjusted FCF per Share is ₫1,932.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dong Nai Port JSC stock overvalued right now?
Based on GuruFocus' analysis, Dong Nai Port JSC (STC:PDN) is currently considered Fairly Valued. The stock's GF Value™ is ₫105,569.18, compared to a current price of ₫98,200.00 — trading 7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₫1,932.24. Dong Nai Port JSC's overall GF Score™ is 85/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Dong Nai Port JSC (STC:PDN), the current Cyclically Adjusted FCF per Share is ₫1,932.24 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Dong Nai Port JSC (STC:PDN) Overvalued in 2026?

Based on GuruFocus' analysis, Dong Nai Port JSC stock appears to be undervalued. The current stock price of ₫98,200.00 is trading 7% below its estimated GF Value™ of ₫105,569.18. GuruFocus considers Dong Nai Port JSC to be Fairly Valued.

Key valuation signals for STC:PDN:

  • Cyclically Adjusted FCF per Share: ₫1,932.24
  • GF Value™: ₫105,569.18 vs. price of ₫98,200.00 (7% below fair value)
  • GF Score™: 85/100

No single metric tells the full story. See the STC:PDN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Dong Nai Port JSC Business Description

Address 1B-D3, Binh Duong Quarter, Long Hung Ward, Dong Nai Province, Bien Hoa City, Dong Nai Province, VNM
Dong Nai Port JSC is engaged in providing supporting service activity of waterway transport. Maintaining, repairing of motorcar and other motors. Goods loading in seaport; Goods loading by land; goods transporting among others.
85GF Score

Get the complete analysis for STC:PDN

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₫98,200.00
Price
₫105,569.18
GF Value