GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Vietnam Apatite - Phosphorus JSC (HSTC:PAT) » Definitions » Intrinsic Value: Projected FCF

Vietnam Apatite - Phosphorus JSC (HSTC:PAT) Intrinsic Value: Projected FCF : ₫0.00 (As of Jun. 22, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Vietnam Apatite - Phosphorus 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 (2025-06-22), Vietnam Apatite - Phosphorus JSC's Intrinsic Value: Projected FCF is ₫0.00. The stock price of Vietnam Apatite - Phosphorus JSC is ₫89300.00. Therefore, Vietnam Apatite - Phosphorus JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Vietnam Apatite - Phosphorus JSC's Intrinsic Value: Projected FCF or its related term are showing as below:

HSTC:PAT's Price-to-Projected-FCF is not ranked *
in the Chemicals industry.
Industry Median: 1.18
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Vietnam Apatite - Phosphorus JSC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Vietnam Apatite - Phosphorus 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.

Vietnam Apatite - Phosphorus JSC Intrinsic Value: Projected FCF Chart

Vietnam Apatite - Phosphorus JSC Annual Data
Trend
Intrinsic Value: Projected FCF

Vietnam Apatite - Phosphorus JSC Semi-Annual Data
Intrinsic Value: Projected FCF

Competitive Comparison of Vietnam Apatite - Phosphorus JSC's Intrinsic Value: Projected FCF

For the Chemicals subindustry, Vietnam Apatite - Phosphorus 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.


Vietnam Apatite - Phosphorus JSC's Price-to-Projected-FCF Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Vietnam Apatite - Phosphorus JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Vietnam Apatite - Phosphorus JSC's Price-to-Projected-FCF falls into.


;
;

Vietnam Apatite - Phosphorus 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)



Vietnam Apatite - Phosphorus JSC  (HSTC:PAT) 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.

Vietnam Apatite - Phosphorus 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
=89300.00/
=

* 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.


Vietnam Apatite - Phosphorus JSC Intrinsic Value: Projected FCF Related Terms

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


Vietnam Apatite - Phosphorus JSC Business Description

Traded in Other Exchanges
N/A
Address
Tang Loong Industrial Park, Bao Thang District, Lao Cai Province, Tang Loong Town, VNM
Vietnam Apatite - Phosphorus JSC engages in the production, processing, and sales of yellow phosphorus and other products derived from yellow phosphorus and apatite, Phosphoric acid. Its product offerings comprise Industrial Phosphoric Acid, Apatite Ore, and Yellow phosphorus.

Vietnam Apatite - Phosphorus JSC Headlines

No Headlines