Coteccons Construction JSC (STC:CTD) Intrinsic Value: Projected FCF: ₫14,626.54 (As of Sep. 10, 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:CTD Coteccons Construction JSC STC:CTD
36 GF Score
Price ₫61,100.00
! 4 Warning Signs
View Full Analysis

What is Coteccons Construction JSC Intrinsic Value: Projected FCF?

Coteccons Construction JSC STC:CTD 36 Intrinsic Value: Projected FCF is ₫14,626.54 as of Sep. 10, 2026. GuruFocus rates STC:CTD with a GF Score™ of 36/100. The stock has 4 warning signs investors should review. Among 1,228 Construction companies, Coteccons Construction JSC ranks worse than 89.09% on this metric.

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 (2026-09-10), Coteccons Construction JSC's Intrinsic Value: Projected FCF is ₫14,626.54. The stock price of Coteccons Construction JSC is ₫61100.00. Therefore, Coteccons Construction JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 4.2.

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

STC:CTD' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.38   Med: 1.26   Max: 6.63
Current: 4.18

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Coteccons Construction JSC was 6.63. The lowest was 0.38. And the median was 1.26.

STC:CTD's Price-to-Projected-FCF is ranked worse than
89.09% of 1228 companies
in the Construction industry
Industry Median: 0.97 vs STC:CTD: 4.18

Coteccons Construction JSC  (STC:CTD) 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.

Coteccons Construction 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
=61100.00/14626.537124309
=4.18

* 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.


Coteccons Construction JSC Intrinsic Value: Projected FCF Related Terms


Coteccons Construction JSC Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Coteccons Construction 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.

Coteccons Construction JSC Intrinsic Value: Projected FCF Chart

Coteccons Construction JSC Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Jun23 Jun24 Jun25 Jun26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 17,851.42 37,253.14 20,982.20 11,697.01 14,626.54

Coteccons Construction JSC Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 11,697.01 -8,375.95 -7,012.20 -61,725.85 14,626.54

STC:CTD vs PWR, FIX, EME: Intrinsic Value: Projected FCF Comparison

For the Engineering & Construction subindustry, Coteccons Construction 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.


Coteccons Construction JSC Price-to-Projected-FCF vs Construction Industry

For the Construction industry and Industrials sector, Coteccons Construction JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Coteccons Construction JSC's Price-to-Projected-FCF falls into.


STC:CTD
36GF Score
Coteccons Construction JSC STC:CTD
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Coteccons Construction 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)


Add all the Free Cash Flow together and divide 6 will get Coteccons Construction JSC's Free Cash Flow(6 year avg) = ₫-409,445.62.

Coteccons Construction JSC'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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*-409445.61712+9651289.397*0.8)/111.823
=14,626.54

* 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.

What does a Intrinsic Value: Projected FCF of ₫14,626.54 mean?
Coteccons Construction JSC (STC:CTD) has a Intrinsic Value: Projected FCF of ₫14,626.54 as of Sep. 10, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Coteccons Construction JSC and its competitors. According to the industry distribution chart, Coteccons Construction JSC ranks #1094 out of 1228 companies in the Construction industry, placing it in the top 89.1%.
Is Coteccons Construction JSC's Intrinsic Value: Projected FCF too high?
Coteccons Construction JSC's current Intrinsic Value: Projected FCF is ₫14,626.54. Based on the distribution chart, Coteccons Construction JSC ranks #1094 out of 1228 companies in the Construction industry, which is in the bottom quartile relative to peers. Overall, Coteccons Construction JSC has a GF Score™ of 36/100, reflecting its overall financial health beyond just this single metric.
How does Coteccons Construction JSC's Intrinsic Value: Projected FCF compare to PWR and FIX?
According to the Construction industry distribution chart, Coteccons Construction JSC ranks #1094 out of 1228 companies for Intrinsic Value: Projected FCF. This places Coteccons Construction JSC in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.97. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Construction company?
The median Intrinsic Value: Projected FCF among Construction companies is 0.97, based on 1,228 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF 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 Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Coteccons Construction JSC and its competitors. For the Construction industry, the median Intrinsic Value: Projected FCF is 0.97 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Coteccons Construction JSC's current Intrinsic Value: Projected FCF is ₫14,626.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Coteccons Construction JSC stock overvalued right now?
Coteccons Construction JSC (STC:CTD) has a current Intrinsic Value: Projected FCF of ₫14,626.54. The current Intrinsic Value: Projected FCF is ₫14,626.54. Coteccons Construction JSC's overall GF Score™ is 36/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Coteccons Construction JSC (STC:CTD), the current Intrinsic Value: Projected FCF is ₫14,626.54 as of Sep. 10, 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.

Coteccons Construction JSC Business Description

Address 236/6 Dien Bien Phu Street, Ward 17, Coteccons Building, Binh Thanh District, Ho Chi Minh, VNM
Coteccons Construction JSC constructs and installs civil and industrial, transportation and irrigation works, urban and industrial park infrastructure. It is also involved in the architectural design of general layout plan, civil and industrial works, indoor and outdoor, heating, ventilation, civil and industrial construction, urban infrastructure and air conditioning. The company is in the construction of water drainage and supply, environmental treatment, brokerage, consultancy, land use rights, installation of MEP system. The firm exports and imports iron, steel, building structures, materials and installation equipment, machinery, equipment, spare parts, technological line of construction industry and production of construction materials, machinery, and equipment.
36GF Score

Get the complete analysis for STC:CTD

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₫61,100.00
Price