VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Cyclicals sector

MDF

Cyclicals
Công ty Cổ phần Gỗ MDF VRG - Quảng Trị
Tài nguyên Cơ bản/Lâm nghiệp và GiấyCT
5.100
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
12.678
Current
5.100
Gap
+148.6%
ModelEV EBITDA MIDCYCLE

Valuation Breakdown

CTTài nguyên Cơ bảnCyclical
Classified as cyclical because ICB sector "Tài nguyên Cơ bản" maps to the cyclical group
ModelEV/EBITDA Mid-Cycle
Equity Value = Mid-Cycle EBITDA x Fair EV/EBITDA - Net Debt

Cyclical companies (chemicals, oil & gas, basic resources) have earnings that swing dramatically with commodity prices and economic cycles. Valuing them on a single year's earnings is misleading: they look cheap at peaks and expensive at troughs. This model uses 7-year median EBITDA ("mid-cycle" earnings) and a 7-year median EV/EBITDA multiple to estimate what the firm is worth at a normal point in the cycle.

1
Model Inputs
Mid-Cycle EBITDA128.22B
Fair EV/EBITDA7.5x
Years of data7
2
Valuation
Mid-Cycle EBITDA
128.22B
x
Fair EV/EBITDA
7.5x
-
Net Debt
269.48B
=
Equity Value
12.678
Years of data7

Valuation Track Record

Retroactive intrinsic value vs actual close price — MDF

Earnings Quality

Fiscal year 2025

55
Fair
Accrual Quality
98
Cash Conversion
25
Receivables
93
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2020

-3.84
Low Risk
DSRI
0.342
GMI
1.174
AQI
0.988
SGI
0.909
DEPI
1.015
SGAI
0.790
TATA
-0.181
LVGI
0.852

MDF exhibits an elevated risk level primarily due to its Beneish M-Score of -3.8384, indicating a low likelihood of earnings manipulation. However, the earnings quality score of 73.8 suggests relatively strong cash conversion and receivables management, which mitigates some concerns.

Red Flags
  • Beneish M-Score of -3.8384 indicates potential earnings manipulation risk, as it is well below the threshold of -1.78.
  • Earnings quality metrics reveal a concerning eq_revenue score of 23.0/100, suggesting potential issues with revenue recognition.
Positive Signals
  • High cash conversion rate of 100.0/100 and receivables management score of 100.0/100 indicate strong operational efficiency.
  • Low DSRI of 0.3419 suggests that the company is not significantly inflating its receivables relative to sales.
Ownership Risk

The ownership structure is heavily concentrated, with Tập đoàn Công nghiệp Cao su Việt Nam holding 84.9%, which may lead to governance risks and potential conflicts of interest.

Recommendation

Investors should closely monitor MDF's revenue recognition practices and consider diversifying their portfolio to mitigate risks associated with concentrated ownership.

Generated by AI based on quantitative data. Not financial advice.

Quantitative Scores

F-Score
4/9
Neutral
Z-Score
1.39
Distress Zone
Sharpe
-0.50
Negative
Composite
47
Weak
Price Risk
Momentum
-32.2%
Volatility
91.4%
Max Drawdown
-45.2%

Key Ratios

Fiscal year 2025
35.84P/E
P/B0.45
P/S0.30
ROE1.3%
ROA0.8%
EPS147.88
BVPS11851.29
Gross Margin8.6%
Net Margin0.8%
D/E0.62
Current Ratio0.95
Rev Growth-3.7%
Profit Growth140.4%
EV/EBITDA6.94
Div Yield0.0%

Company Overview

Issued Shares
55.1M
Charter Capital
551.1B VND
Sector (ICB L2)
Tài nguyên Cơ bản
Industry (ICB L3)
Lâm nghiệp và Giấy
Sub-industry
Lâm sản và Chế biến gỗ
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for MDF — hover nodes for intel, click to navigate

Shareholders
Tập đoàn Công nghiệp Cao su Việt Nam
Inst
84.9%
46.8 trieu
Công Ty Trách Nhiệm Hữu Hạn Một Thành Viên Cao Su Quảng Trị
Inst
6.5%
3.6 trieu
Công ty TNHH MTV Cao Su Tân Biên
Inst
6.1%
3.4 trieu
CAO THANH NAM
Indiv
0.3%
175.700
Board & Management
CAO THANH NAM0.3%
Thành viên Hội đồng Quản trị/Tổng Giám đốc/Phụ trách Công bố thông tin
Nguyễn Văn Công
Phó Tổng Giám đốc
Đỗ Hữu Phước
Thành viên Hội đồng Quản trị
Nguyễn Mạnh Cường
Kế toán trưởng
Nguyễn Thế Mai
Phó Tổng Giám đốc
Huỳnh Duy Hiển
Thành viên Hội đồng Quản trị
Nguyễn Hồng Minh
Thành viên Ban kiểm soát
Nguyễn Hữu Trung
Thành viên Ban kiểm soát
Lê Chiến Sỹ
Trưởng Ban kiểm soát
Nguyễn Chơn Biên
Thành viên Hội đồng Quản trị
Trương Minh Trung
Chủ tịch Hội đồng Quản trị
Computed 12/04/2026
Methodology & Disclosure

vnvalue is a methodology engine — not an advisor. Every number is the deterministic output of a published formula applied to public financial data. Nothing on this page constitutes investment, financial, legal, or tax advice, nor a recommendation to buy, sell, or hold any security.

All data, models, and outputs are provided AS IS without warranty of any kind. You are solely responsible for your investment decisions. Past performance and historical valuations are not indicative of future results.

By using vnvalue you accept the Terms of Service and Privacy Policy. Full disclaimer →