GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Southern Hydropower JSC (STC:SHP) » Definitions » Intrinsic Value: Projected FCF

Southern Hydropower JSC (STC:SHP) Intrinsic Value: Projected FCF : ₫45,436.03 (As of Jun. 17, 2025)


View and export this data going back to 2014. Start your Free Trial

What is Southern Hydropower 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 (2025-06-17), Southern Hydropower JSC's Intrinsic Value: Projected FCF is ₫45,436.03. The stock price of Southern Hydropower JSC is ₫36000.00. Therefore, Southern Hydropower JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

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

STC:SHP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.48   Med: 0.63   Max: 3.74
Current: 0.79

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Southern Hydropower JSC was 3.74. The lowest was 0.48. And the median was 0.63.

STC:SHP's Price-to-Projected-FCF is ranked better than
60.5% of 362 companies
in the Utilities - Regulated industry
Industry Median: 1.02 vs STC:SHP: 0.79

Southern Hydropower JSC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Southern Hydropower 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.

Southern Hydropower JSC Intrinsic Value: Projected FCF Chart

Southern Hydropower JSC Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 33,709.28 43,379.25 48,938.32 49,806.14 48,413.00

Southern Hydropower JSC 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 44,511.94 42,830.86 46,134.94 48,413.00 45,436.03

Competitive Comparison of Southern Hydropower JSC's Intrinsic Value: Projected FCF

For the Utilities - Diversified subindustry, Southern Hydropower 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.


Southern Hydropower JSC's Price-to-Projected-FCF Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Southern Hydropower JSC's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

Southern Hydropower 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 Southern Hydropower JSC's Free Cash Flow(6 year avg) = ₫382,164.46.

Southern Hydropower 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 (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*382164.46144+1200073.159*0.8)/101.206
=45,436.03

* 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.


Southern Hydropower JSC  (STC:SHP) 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.

Southern Hydropower 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
=36000.00/45436.027188026
=0.79

* 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.


Southern Hydropower JSC Intrinsic Value: Projected FCF Related Terms

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


Southern Hydropower JSC Business Description

Traded in Other Exchanges
N/A
Address
45 Vo Thi Sau street, Unit.106, 1st Floor, Citilight Building, District 1, Ho Chi Minh City, VNM
Southern Hydropower JSC is a Vietnam based company operating in the electric utilities industry. The company is involved investment in hydropower projects, operating and managing hydropower plants, producing and trading electricity, supervising construction of hydropower plants and installation of hydropower plant equipment. The company's hydropower plants are Da Siat, Da Dang 2 and Da M'bri.

Southern Hydropower JSC Headlines

No Headlines