As of 2026-04-03, the Intrinsic Value of Hanoi Textbook Printing JSC (TPH.VN) is 10,704.71 VND. This TPH.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,100.00 VND, the upside of Hanoi Textbook Printing JSC is -11.50%.
The range of the Intrinsic Value is 9,024.53 - 14,464.93 VND
Based on its market price of 12,100.00 VND and our intrinsic valuation, Hanoi Textbook Printing JSC (TPH.VN) is overvalued by 11.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,024.53 - 14,464.93 | 10,704.71 | -11.5% |
| DCF (Growth 10y) | 5,919.63 - 6,853.08 | 6,214.76 | -48.6% |
| DCF (EBITDA 5y) | 9,921.48 - 23,788.70 | 14,867.85 | 22.9% |
| DCF (EBITDA 10y) | 9,048.71 - 20,589.62 | 13,096.52 | 8.2% |
| Fair Value | 3,310.20 - 3,310.20 | 3,310.20 | -72.64% |
| P/E | 2,372.52 - 11,996.13 | 6,545.25 | -45.9% |
| EV/EBITDA | 5,158.63 - 19,854.31 | 11,241.31 | -7.1% |
| EPV | (17,771.84) - (21,379.83) | (19,575.86) | -261.8% |
| DDM - Stable | 5,794.71 - 15,151.83 | 10,473.29 | -13.4% |
| DDM - Multi | 2,278.56 - 4,666.91 | 3,066.03 | -74.7% |
| Market Cap (mil) | 25,410.00 |
| Beta | 0.07 |
| Outstanding shares (mil) | 2.10 |
| Enterprise Value (mil) | 22,527.55 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.96% |
| Cost of Debt | 5.00% |
| WACC | 5.94% |