Pha Lai Thermal Power JSC (STC:PPC) Intrinsic Value: Projected FCF: ₫14,380.64 (As of Aug. 05, 2026) — 1711881% 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:PPC Pha Lai Thermal Power JSC STC:PPC
76 GF Score
Price ₫8,880.00
GF Value ₫12,626.96
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Pha Lai Thermal Power JSC Intrinsic Value: Projected FCF?

Pha Lai Thermal Power JSC STC:PPC 76 Intrinsic Value: Projected FCF is ₫14,380.64 as of Aug. 05, 2026, which is 100% below its 10-year median of 0.84. GuruFocus rates STC:PPC with a GF Score™ of 76/100 and a GF Value™ of ₫12,626.96 (Significantly Undervalued). The stock has 1 warning sign investors should review. Among 244 Utilities - Independent Power Producers companies, Pha Lai Thermal Power JSC ranks better than 61.48% 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 (2026-08-05), Pha Lai Thermal Power JSC's Intrinsic Value: Projected FCF is ₫14,380.64. The stock price of Pha Lai Thermal Power JSC is ₫8880.00. Therefore, Pha Lai Thermal Power JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

The historical rank and industry rank for Pha Lai Thermal Power JSC's Intrinsic Value: Projected FCF or its related term are showing as below:

STC:PPC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.53   Med: 0.84   Max: 1.46
Current: 0.62

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Pha Lai Thermal Power JSC was 1.46. The lowest was 0.53. And the median was 0.84.

STC:PPC's Price-to-Projected-FCF is ranked better than
61.48% of 244 companies
in the Utilities - Independent Power Producers industry
Industry Median: 0.805 vs STC:PPC: 0.62

Pha Lai Thermal Power JSC  (STC:PPC) 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.

Pha Lai Thermal Power 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
=8880.00/14380.635162612
=0.62

* 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.


Pha Lai Thermal Power JSC Intrinsic Value: Projected FCF Related Terms


Pha Lai Thermal Power JSC Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Pha Lai Thermal Power 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.

Pha Lai Thermal Power JSC Intrinsic Value: Projected FCF Chart

Pha Lai Thermal Power 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 25,999.10 14,116.48 18,785.40 18,072.15 18,673.04

Pha Lai Thermal Power 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 16,072.26 19,391.96 18,673.04 13,748.36 14,380.64

STC:PPC vs CEG, VST, NRG: Intrinsic Value: Projected FCF Comparison

For the Utilities - Independent Power Producers subindustry, Pha Lai Thermal Power 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.


Pha Lai Thermal Power JSC Price-to-Projected-FCF vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Pha Lai Thermal Power JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Pha Lai Thermal Power JSC's Price-to-Projected-FCF falls into.


STC:PPC
76GF Score
Pha Lai Thermal Power JSC STC:PPC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pha Lai Thermal Power 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 Pha Lai Thermal Power JSC's Free Cash Flow(6 year avg) = ₫87,720.60.

Pha Lai Thermal Power 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)
=(10.551003399274*87720.604+4606347.738*0.8)/320.613
=14,380.64

* 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 ₫14,380.64 mean?
Pha Lai Thermal Power JSC (STC:PPC) has a Intrinsic Value: Projected FCF of ₫14,380.64 as of Aug. 05, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Pha Lai Thermal Power JSC and its competitors. This is 1711881% above median its historical median of 0.84. Over the past decade, Pha Lai Thermal Power JSC's Intrinsic Value: Projected FCF has ranged from 0.53 to 1.46. According to the industry distribution chart, Pha Lai Thermal Power JSC ranks #94 out of 244 companies in the Utilities - Independent Power Producers industry, placing it in the top 38.5%.
Is Pha Lai Thermal Power JSC's Intrinsic Value: Projected FCF too high?
Pha Lai Thermal Power JSC's current Intrinsic Value: Projected FCF of ₫14,380.64 is 1711881% above median its 10-year median of 0.84. Over the past 10 years, this metric has ranged from a low of 0.53 to a high of 1.46. Based on the distribution chart, Pha Lai Thermal Power JSC ranks #94 out of 244 companies in the Utilities - Independent Power Producers industry, which is above the industry midpoint. Overall, Pha Lai Thermal Power JSC has a GF Score™ of 76/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Pha Lai Thermal Power JSC's Intrinsic Value: Projected FCF compare to CEG and VST?
According to the Utilities - Independent Power Producers industry distribution chart, Pha Lai Thermal Power JSC ranks #94 out of 244 companies for Intrinsic Value: Projected FCF. This puts Pha Lai Thermal Power JSC in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.81. Historically, Pha Lai Thermal Power JSC's own Intrinsic Value: Projected FCF has ranged from 0.53 to 1.46 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 an Utilities - Independent Power Producers company?
The median Intrinsic Value: Projected FCF among Utilities - Independent Power Producers companies is 0.81, based on 244 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 Pha Lai Thermal Power JSC and its competitors. For the Utilities - Independent Power Producers industry, the median Intrinsic Value: Projected FCF is 0.81 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Pha Lai Thermal Power JSC's current Intrinsic Value: Projected FCF is ₫14,380.64, which is 1711881% above median its own 10-year median of 0.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pha Lai Thermal Power JSC stock overvalued right now?
Based on GuruFocus' analysis, Pha Lai Thermal Power JSC (STC:PPC) is currently considered Significantly Undervalued. The stock's GF Value™ is ₫12,626.96, compared to a current price of ₫8,880.00 — trading 29.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₫14,380.64, which is 1711881% above median its 10-year median of 0.84. Pha Lai Thermal Power JSC's overall GF Score™ is 76/100 with 1 warning sign 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 Pha Lai Thermal Power JSC (STC:PPC), the current Intrinsic Value: Projected FCF is ₫14,380.64 as of Aug. 05, 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 Pha Lai Thermal Power JSC (STC:PPC) Overvalued in 2026?

Based on GuruFocus' analysis, Pha Lai Thermal Power JSC stock appears to be undervalued. The current stock price of ₫8,880.00 is trading 29.7% below its estimated GF Value™ of ₫12,626.96. GuruFocus considers Pha Lai Thermal Power JSC to be Significantly Undervalued.

Key valuation signals for STC:PPC:

  • Intrinsic Value: Projected FCF: ₫14,380.64 (1711881% above median its 10-year median of 0.84)
  • GF Value™: ₫12,626.96 vs. price of ₫8,880.00 (29.7% below fair value)
  • GF Score™: 76/100 with 1 warning sign

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


Pha Lai Thermal Power JSC Business Description

Address Km28, QL18, Pha Lai Ward, Hai Duong Province, Chi Linh, VNM
Pha Lai Thermal Power JSC operates as a coal-fired power plant in Vietnam. It is engaged in the operation, maintenance, and management of the thermal power plant in Hai Duong Province for electricity generation and distribution.
76GF Score

Get the complete analysis for STC:PPC

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

₫8,880.00
Price
₫12,626.96
GF Value