GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Dong Nai Tourist JSC (HSTC:DNT) » Definitions » Intrinsic Value: Projected FCF

Dong Nai Tourist JSC (HSTC:DNT) Intrinsic Value: Projected FCF : ₫0.00 (As of Jun. 19, 2025)


View and export this data going back to 2020. Start your Free Trial

What is Dong Nai Tourist JSC Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-19), Dong Nai Tourist JSC's Intrinsic Value: Projected FCF is ₫0.00. The stock price of Dong Nai Tourist JSC is ₫42900.00. Therefore, Dong Nai Tourist JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Dong Nai Tourist JSC's Intrinsic Value: Projected FCF or its related term are showing as below:

HSTC:DNT's Price-to-Projected-FCF is not ranked *
in the Travel & Leisure industry.
Industry Median: 1.05
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Dong Nai Tourist JSC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Dong Nai Tourist JSC's Intrinsic Value: Projected FCF 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.

* Premium members only.

Dong Nai Tourist JSC Intrinsic Value: Projected FCF Chart

Dong Nai Tourist JSC Annual Data
Trend
Intrinsic Value: Projected FCF

Dong Nai Tourist JSC Semi-Annual Data
Intrinsic Value: Projected FCF

Competitive Comparison of Dong Nai Tourist JSC's Intrinsic Value: Projected FCF

For the Travel Services subindustry, Dong Nai Tourist JSC's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-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 Tourist JSC's Price-to-Projected-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Dong Nai Tourist JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Dong Nai Tourist JSC's Price-to-Projected-FCF falls into.


;
;

Dong Nai Tourist JSC Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)



Dong Nai Tourist JSC  (HSTC:DNT) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Dong Nai Tourist JSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=42900.00/
=

* 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 Tourist JSC Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Dong Nai Tourist JSC's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Dong Nai Tourist JSC Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
No. 105 Ha Huy Giap, Quyet Thang Ward, Dong Nai Province, Bien Hoa, VNM
Dong Nai Tourist JSC is engaged in restaurant and hotel services, ecotourism, accommodation facility, domestic and international travel, transporting passengers by road, general trade.

Dong Nai Tourist JSC Headlines

No Headlines