GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » An Gia Real Estate Investment And Development Corp (STC:AGG) » Definitions » Intrinsic Value: Projected FCF

An Gia Real Estate Investment And Development (STC:AGG) Intrinsic Value: Projected FCF : ₫54,593.19 (As of Jun. 22, 2025)


View and export this data going back to 2019. Start your Free Trial

What is An Gia Real Estate Investment And Development 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), An Gia Real Estate Investment And Development's Intrinsic Value: Projected FCF is ₫54,593.19. The stock price of An Gia Real Estate Investment And Development is ₫16800.00. Therefore, An Gia Real Estate Investment And Development's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for An Gia Real Estate Investment And Development's Intrinsic Value: Projected FCF or its related term are showing as below:

STC:AGG' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.23   Med: 0.23   Max: 0.31
Current: 0.31

During the past 7 years, the highest Price-to-Intrinsic-Value-Projected-FCF of An Gia Real Estate Investment And Development was 0.31. The lowest was 0.23. And the median was 0.23.

STC:AGG's Price-to-Projected-FCF is ranked better than
75.61% of 1193 companies
in the Real Estate industry
Industry Median: 0.65 vs STC:AGG: 0.31

An Gia Real Estate Investment And Development Intrinsic Value: Projected FCF Historical Data

The historical data trend for An Gia Real Estate Investment And Development'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.

An Gia Real Estate Investment And Development Intrinsic Value: Projected FCF Chart

An Gia Real Estate Investment And Development Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - - 67,494.27

An Gia Real Estate Investment And Development Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF 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 - - 71,114.85 67,494.27 54,593.19

Competitive Comparison of An Gia Real Estate Investment And Development's Intrinsic Value: Projected FCF

For the Real Estate - Diversified subindustry, An Gia Real Estate Investment And Development'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.


An Gia Real Estate Investment And Development's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, An Gia Real Estate Investment And Development's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where An Gia Real Estate Investment And Development's Price-to-Projected-FCF falls into.


;
;

An Gia Real Estate Investment And Development 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)


Add all the Free Cash Flow together and divide 6 will get An Gia Real Estate Investment And Development's Free Cash Flow(6 year avg) = ₫429,791.23.

An Gia Real Estate Investment And Development's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*429791.23088+3106355.06*0.8)/162.528
=54,593.19

* 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.


An Gia Real Estate Investment And Development  (STC:AGG) 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.

An Gia Real Estate Investment And Development's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=16800.00/54593.190763758
=0.31

* 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.


An Gia Real Estate Investment And Development Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of An Gia Real Estate Investment And Development's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


An Gia Real Estate Investment And Development Business Description

Traded in Other Exchanges
N/A
Address
30 Nguyen Thi Dieu, Ward 6, District 3, Ho Chi Minh City, VNM
An Gia Real Estate Investment And Development Corp is a real estate company. The company is engaged in real estate trading, real estate brokerage, real estate management, real estate exchange, management consulting, advertising, marketing research and public opinion polling, organization of convention and trading shows, construction of buildings, construction of other civil projects, construction of railways and roads, construction of utility projects, demolition and site preparation. The company derives its majority of revenue from real estate.

An Gia Real Estate Investment And Development Headlines

From GuruFocus

Mill Creek Capital Advisors, LLC Buys 2, Sells 3 in 1st Quarter

By GuruFocus Research GuruFocus Editor 05-25-2023

FARMERS & MERCHANTS INVESTMENTS INC Buys 3, Sells 2 in 4th Quarter

By GuruFocus Research GuruFocus Editor 02-02-2023

Mascoma Wealth Management LLC Buys 4, Sells 1 in 4th Quarter

By GuruFocus Research GuruFocus Editor 01-24-2023

Top 5 4th Quarter Trades of RAYMOND JAMES & ASSOCIATES

By GuruFocus Research GuruFocus Editor 02-09-2023

Kingsview Wealth Management, LLC Buys 3, Sells 2 in 4th Quarter

By GuruFocus Research GuruFocus Editor 02-15-2023

Top 5 4th Quarter Trades of AMARILLO NATIONAL BANK

By GuruFocus Research GuruFocus Editor 02-07-2023

Top 5 4th Quarter Trades of Zeit Capital LLC

By GuruFocus Research GuruFocus Editor 02-08-2023

Top 5 4th Quarter Trades of Allen Capital Group, LLC

By GuruFocus Research GuruFocus Editor 02-03-2023

Top 5 4th Quarter Trades of Towercrest Capital Management

By GuruFocus Research GuruFocus Editor 02-10-2023

Top 5 4th Quarter Trades of Brave Asset Management Inc

By GuruFocus Research GuruFocus Editor 01-20-2023