Back to Dashboard
A32
ConsumerCông ty Cổ phần 32
Hàng cá nhân & Gia dụng/Hàng cá nhânCT
33.100
VND · Last close
Valuation Verdict
Undervalued
-120%Fair Value+120%
Intrinsic Value
124.738
Current
33.100
Gap
+276.9%
ModelFCF DCF
Valuation Breakdown
CT→Hàng cá nhân & Gia dụng→Consumer
Classified as consumer because ICB sector "Hàng cá nhân & Gia dụng" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^nA classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.
1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
43.93%
+
Kd(1-t)
6.78%
x
D/(D+E)
56.07%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend6.84%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF→40.08B
Projection years→10
4
Valuation
Base FCF
40.08B
Growth Rate
6.84%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
124.738
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)
Valuation Track Record
Retroactive intrinsic value vs actual close price — A32
Earnings Quality
Fiscal year 2024
80
Good
Accrual Quality
80Cash Conversion
100Receivables
100Margin Stability
100Revenue Quality
0Quantitative Scores
F-Score
7/9
Strong
Z-Score
2.58
Grey Zone
Sharpe
-0.08
Negative
Composite
78
Strong
Price Risk
Momentum
+4.4%
Volatility
40.2%
Max Drawdown
-19.0%
Key Ratios
Fiscal year 2024
15.50P/E
P/B1.07
P/S0.33
ROE17.7%
ROA7.8%
EPS5774.87
BVPS32524.82
Gross Margin9.9%
Net Margin5.4%
D/E1.24
Current Ratio1.35
Rev Growth1.0%
Profit Growth-0.9%
EV/EBITDA3.86
Div Yield6.3%
Company Overview
Issued Shares
6.8M
Charter Capital
68.0B VND
Sector (ICB L2)
Hàng cá nhân & Gia dụng
Industry (ICB L3)
Hàng cá nhân
Sub-industry
Giầy dép
Company Type
CT
// OWNERSHIP_NETWORK
> mapping common ownership for A32 — hover nodes for intel, click to navigate
Computed 12/04/2026