VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

NUE

Consumer
Công ty Cổ phần Môi trường Đô thị Nha Trang
Hàng & Dịch vụ Công nghiệp/Tư vấn & Hỗ trợ Kinh doanhCT
10.300
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
12.800
Current
10.300
Gap
+24.3%
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)
56.20%
+
Kd(1-t)
6.33%
x
D/(D+E)
43.80%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend5.31%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF1.33B
Projection years10
4
Valuation
Base FCF
1.33B
Growth Rate
5.31%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
12.800
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — NUE

Earnings Quality

Fiscal year 2024

50
Weak
Accrual Quality
58
Cash Conversion
0
Receivables
100
Margin Stability
100
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2024

-2.03
Moderate
DSRI
0.956
GMI
0.938
AQI
1.060
SGI
0.971
DEPI
0.888
SGAI
1.037
TATA
0.108
LVGI
0.868

The Beneish M-Score of -2.0265 indicates a low likelihood of earnings manipulation, as it is below the threshold of -1.78. However, the earnings quality score of 49.5 suggests potential concerns, particularly with cash conversion and revenue recognition metrics, which could signal underlying financial weaknesses.

Red Flags
  • Earnings Quality Score of 49.5/100 indicates moderate risk, particularly with eq_cash_conv at 0.0/100, suggesting poor cash conversion.
  • The SGI of 0.9706 indicates a decline in sales growth, which could impact future revenue generation.
Positive Signals
  • Beneish M-Score of -2.0265 is below the manipulation threshold, suggesting a lower risk of earnings manipulation.
  • High receivables and margin scores (100.0/100) indicate strong management of accounts receivable and profitability.
Ownership Risk

The significant state ownership at 61.7% may lead to potential conflicts of interest and influence over corporate governance, which could impact decision-making and transparency.

Recommendation

Investors should closely monitor cash flow metrics and revenue recognition practices, considering the elevated risk from cash conversion issues. A cautious approach is advised until improvements in earnings quality are observed.

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

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
3.31
Safe Zone
Sharpe
0.40
Positive
Composite
57
Fair
Price Risk
Momentum
+19.6%
Volatility
39.6%
Max Drawdown
-20.3%

Key Ratios

Fiscal year 2024
12.22P/E
P/B0.87
P/S0.28
ROE9.0%
ROA4.9%
EPS1073.97
BVPS12008.05
Gross Margin8.3%
Net Margin2.8%
D/E0.71
Current Ratio2.21
Rev Growth-2.9%
Profit Growth0.4%
EV/EBITDA0.72
Div Yield7.5%

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 NUE — hover nodes for intel, click to navigate

Shareholders
Ủy Ban Nhân Dân Tỉnh Khánh Hòa
State
61.7%
3.7 trieu
Doanh Nghiệp Tư Nhân Thương Mại Và Du Lịch Tường Nhàn
Indiv
25.2%
1.5 trieu
Board & Management
Nguyễn Thành Tây
Phó Tổng Giám đốc/Thành viên Hội đồng Quản trị
Lương Hải Thiện
Kế toán trưởng
Trần Thị Kim Chi
Thành viên Hội đồng Quản trị
Nguyễn Thành Phú
Trưởng Ban kiểm soát
Trần Văn Hương
Thành viên Hội đồng Quản trị
Nguyễn Hùng Thanh
Chủ tịch Hội đồng Quản trị
Tạ Thị Trung Trinh
Thành viên Ban kiểm soát
Nguyễn Thị Thanh Xuân
Thành viên Ban kiểm soát
Hồ Ngọc Ân
Thành viên Hội đồng Quản trị/Tổng Giám đốc
Võ Tường Trọng
Thành viên Hội đồng Quản trị
Nguyễn Thị Thu Hằng
Thành viên 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 →