VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

MTL

Consumer
Công ty Cổ phần Dịch vụ Môi trường Đô thị Từ Liêm
Hàng & Dịch vụ Công nghiệp/Tư vấn & Hỗ trợ Kinh doanhCT
5.400
VND · Last close
Valuation Verdict
Overvalued
Low
-120%Fair Value+120%
Intrinsic Value
1.722
Current
5.400
Gap
-68.1%
ModelFCF DCF

Valuation Breakdown

CTHàng & Dịch vụ Công nghiệpConsumer
Classified as consumer because ICB sector "Hàng & Dịch vụ Công nghiệp" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A 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
1.000
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
11.50%
Ke
11.50%
x
E/(D+E)
92.03%
+
Kd(1-t)
6.36%
x
D/(D+E)
7.97%
=
WACC
11.09%
2
Growth Estimate
Sector Default5.00%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF580.46M
Projection years10
4
Valuation
Base FCF
580.46M
Growth Rate
5.00%
WACC
11.09%
Terminal Growth
4.00%
DCF Value
1.722
Value Decomposition
48%
52%
Explicit period (48%)Terminal value (52%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — MTL

Earnings Quality

Fiscal year 2024

60
Fair
Accrual Quality
99
Cash Conversion
57
Receivables
100
Margin Stability
7
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.59
Low Risk
DSRI
0.959
GMI
1.006
AQI
0.538
SGI
1.053
DEPI
1.269
SGAI
0.910
TATA
0.004
LVGI
0.983

MTL exhibits a Beneish M-Score of -2.586, indicating a low likelihood of earnings manipulation, as it is well below the manipulation threshold of -1.78. However, the earnings quality score of 59.9/100, coupled with a concerning revenue quality score of 0.0/100, suggests potential issues in revenue recognition and overall earnings sustainability.

Red Flags
  • Revenue quality score of 0.0/100 indicates severe concerns regarding revenue recognition practices.
  • Earnings quality score of 59.9/100 suggests below-average earnings quality, particularly with a low eq_margin of 6.8/100.
Positive Signals
  • Beneish M-Score of -2.586 indicates a low likelihood of earnings manipulation, providing some reassurance to investors.
  • High eq_accrual score of 98.6/100 suggests strong accrual quality, indicating that reported earnings are closely aligned with cash flows.
Ownership Risk

The ownership structure is highly concentrated, with 85.2% held by state-related entities, which may limit minority shareholder influence and raise concerns about governance practices.

Recommendation

Investors should closely monitor MTL's revenue recognition practices and earnings quality metrics. Given the elevated risk level, a cautious approach is recommended, potentially waiting for improved earnings quality indicators before making significant investments.

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

Quantitative Scores

F-Score
5/9
Neutral
Z-Score
4.77
Safe Zone
Sharpe
-0.17
Negative
Composite
38
Weak
Price Risk
Momentum
+0.0%
Volatility
58.2%
Max Drawdown
-24.7%

Key Ratios

Fiscal year 2024
44.09P/E
P/B0.59
P/S1.39
ROE1.4%
ROA1.2%
EPS136.08
BVPS10103.07
Gross Margin7.5%
Net Margin3.1%
D/E0.09
Current Ratio12.85
Rev Growth5.3%
Profit Growth-2.2%
EV/EBITDA-162.84
Div Yield0.0%

Company Overview

Issued Shares
6.0M
Charter Capital
60.0B VND
Sector (ICB L2)
Hàng & Dịch vụ Công nghiệp
Industry (ICB L3)
Tư vấn & Hỗ trợ Kinh doanh
Sub-industry
Chất thải & Môi trường
Company Type
CT

// OWNERSHIP_NETWORK

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

Shareholders
Công ty TNHH MTV Môi Trường Đô Thị Hà Nội
Inst
85.3%
5.1 trieu
Ủy Ban Quản Lý Vốn Nhà Nước Tại Doanh Nghiệp
State
85.3%
5.1 trieu
CÔNG TY TNHH BẤT ĐỘNG SẢN MEDIA MARKET
Inst
0.3%
20.000
Nguyễn Thị Huyền
Indiv
0.1%
6.800
Board & Management
Nguyễn Thu Hà
Thành viên Ban kiểm soát
Nguyễn Đức Đông
Phó Giám đốc
Chu Thị Kim Cúc
Thành viên Ban kiểm soát
Nguyễn Lê Anh
Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Tuấn Anh
Thành viên Hội đồng Quản trị
Trần Hùng Anh
Phụ trách Công bố thông tin/Kế toán trưởng/Trưởng phòng Tài chính - Kế toán
Lưu Minh Hằng
Trưởng Ban kiểm soát
Nguyễn Mạnh Hùng
Chủ tịch Hội đồng Quản trị
Lê Thu Mai
Thành viên Ban kiểm soát
Cao Văn Khánh
Phó Giám đốc
Nguyễn Anh Tuấn
Phó Giám đốc
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 →