Dong Phu Rubber JSC (STC:DPR) Intrinsic Value: Projected FCF: ₫52,632.62 (As of Aug. 23, 2026) — 7855515% Above Median

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:DPR Dong Phu Rubber JSC STC:DPR
87 GF Score
Price ₫37,050.00
GF Value ₫44,916.11
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Dong Phu Rubber JSC Intrinsic Value: Projected FCF?

Dong Phu Rubber JSC STC:DPR +2.07% 87 Intrinsic Value: Projected FCF is ₫52,632.62 as of Aug. 23, 2026, which is 100% below its 10-year median of 0.67. GuruFocus rates STC:DPR with a GF Score™ of 87/100 and a GF Value™ of ₫44,916.11 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 942 Vehicles & Parts companies, Dong Phu Rubber JSC ranks better than 62.1% 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 (2026-08-23), Dong Phu Rubber JSC's Intrinsic Value: Projected FCF is ₫52,632.62. The stock price of Dong Phu Rubber JSC is ₫37050.00. Therefore, Dong Phu Rubber JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

STC:DPR' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.27   Med: 0.67   Max: 0.98
Current: 0.7

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Dong Phu Rubber JSC was 0.98. The lowest was 0.27. And the median was 0.67.

STC:DPR's Price-to-Projected-FCF is ranked better than
62.1% of 942 companies
in the Vehicles & Parts industry
Industry Median: 0.96 vs STC:DPR: 0.70

Dong Phu Rubber JSC  (STC:DPR) 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 Phu Rubber 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
=37050.00/52632.622346233
=0.70

* 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 Phu Rubber JSC Intrinsic Value: Projected FCF Related Terms


Dong Phu Rubber JSC Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Dong Phu Rubber 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.

Dong Phu Rubber JSC Intrinsic Value: Projected FCF Chart

Dong Phu Rubber JSC Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 54,448.11 52,909.67 48,647.83 51,455.03 52,745.64

Dong Phu Rubber 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 50,272.04 53,338.20 52,745.64 51,443.81 52,632.62

STC:DPR vs ORLY, AZO, GPC: Intrinsic Value: Projected FCF Comparison

For the Auto Parts subindustry, Dong Phu Rubber 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 Phu Rubber JSC Price-to-Projected-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Dong Phu Rubber JSC's Price-to-Projected-FCF distribution charts can be found below:

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


STC:DPR
87GF Score
Dong Phu Rubber JSC STC:DPR
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dong Phu Rubber 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 Dong Phu Rubber JSC's Free Cash Flow(6 year avg) = ₫251,864.46.

Dong Phu Rubber 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)
=(9.5203515959648*251864.46208+2718868.158*0.8)/86.884
=52,632.62

* 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 ₫52,632.62 mean?
Dong Phu Rubber JSC (STC:DPR) has a Intrinsic Value: Projected FCF of ₫52,632.62 as of Aug. 23, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Dong Phu Rubber JSC and its competitors. This is 7855515% above median its historical median of 0.67. Over the past decade, Dong Phu Rubber JSC's Intrinsic Value: Projected FCF has ranged from 0.27 to 0.98. According to the industry distribution chart, Dong Phu Rubber JSC ranks #357 out of 942 companies in the Vehicles & Parts industry, placing it in the top 37.9%.
Is Dong Phu Rubber JSC's Intrinsic Value: Projected FCF too high?
Dong Phu Rubber JSC's current Intrinsic Value: Projected FCF of ₫52,632.62 is 7855515% above median its 10-year median of 0.67. Over the past 10 years, this metric has ranged from a low of 0.27 to a high of 0.98. Based on the distribution chart, Dong Phu Rubber JSC ranks #357 out of 942 companies in the Vehicles & Parts industry, which is above the industry midpoint. Overall, Dong Phu Rubber JSC has a GF Score™ of 87/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Dong Phu Rubber JSC's Intrinsic Value: Projected FCF compare to ORLY and AZO?
According to the Vehicles & Parts industry distribution chart, Dong Phu Rubber JSC ranks #357 out of 942 companies for Intrinsic Value: Projected FCF. This puts Dong Phu Rubber JSC in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.96. Historically, Dong Phu Rubber JSC's own Intrinsic Value: Projected FCF has ranged from 0.27 to 0.98 over the past decade. 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 Vehicles & Parts company?
The median Intrinsic Value: Projected FCF among Vehicles & Parts companies is 0.96, based on 942 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 Dong Phu Rubber JSC and its competitors. For the Vehicles & Parts industry, the median Intrinsic Value: Projected FCF is 0.96 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Dong Phu Rubber JSC's current Intrinsic Value: Projected FCF is ₫52,632.62, which is 7855515% above median its own 10-year median of 0.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dong Phu Rubber JSC stock overvalued right now?
Based on GuruFocus' analysis, Dong Phu Rubber JSC (STC:DPR) is currently considered Modestly Undervalued. The stock's GF Value™ is ₫44,916.11, compared to a current price of ₫37,050.00 — trading 17.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₫52,632.62, which is 7855515% above median its 10-year median of 0.67. Dong Phu Rubber JSC's overall GF Score™ is 87/100 with 2 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 Dong Phu Rubber JSC (STC:DPR), the current Intrinsic Value: Projected FCF is ₫52,632.62 as of Aug. 23, 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 Phu Rubber JSC (STC:DPR) Overvalued in 2026?

Based on GuruFocus' analysis, Dong Phu Rubber JSC stock appears to be undervalued. The current stock price of ₫37,050.00 is trading 17.5% below its estimated GF Value™ of ₫44,916.11. GuruFocus considers Dong Phu Rubber JSC to be Modestly Undervalued.

Key valuation signals for STC:DPR:

  • Intrinsic Value: Projected FCF: ₫52,632.62 (7855515% above median its 10-year median of 0.67)
  • GF Value™: ₫44,916.11 vs. price of ₫37,050.00 (17.5% below fair value)
  • GF Score™: 87/100 with 2 warning signs

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


Dong Phu Rubber JSC Business Description

Address Thuan Loi commune, Dong Nai province, Binh Phuoc, VNM
Dong Phu Rubber JSC is a Vietnam based company involved in the rubber industry. The Company's main business fields are planting, exploiting and processing products from rubber latex. The company offers its rubber products to the automobile industry for tires and other industries.
87GF Score

Get the complete analysis for STC:DPR

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

₫37,050.00
Price
₫44,916.11
GF Value