Danh Khoi Group Valuation

Q: What is the Fair Price of NRC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

NRC (₫6700) is trading above our estimate of [[fair value]] (₫4944.72)

Is NRC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of NRC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

DiscountedCashFlow

Community Contributor

₫4.94k

Fair Value

35.5% overvalued

Number of Analysts

Below Fair Value: NRC (₫6700) is trading above our estimate of fair value (₫4944.72)

Significantly Below Fair Value: NRC is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for NRC?

Key metric: As NRC is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for NRC. This is calculated by dividing NRC's market cap by their current revenue.
What is NRC's PS Ratio?
PS Ratio	45x
Sales	₫13.80b
Market Cap	₫620.41b

NRC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	65.1x
Enterprise Value/EBITDA	-38.3x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does NRC's PS Ratio compare to its peers?

The above table shows the PS ratio for NRC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	10.9x
FIR First Real	4.8x	n/a	₫558.3b
LDG LDG Investment	21.6x	n/a	₫1.2t
FDC Foreign Trade Development & Investment Corporation of Ho Chi Minh City	10.9x	n/a	₫621.8b
VPH Van Phat Hung	6.4x	n/a	₫481.6b
NRC Danh Khoi Group	45x	n/a	₫620.4b

Price-To-Sales vs Peers: NRC is expensive based on its Price-To-Sales Ratio (45x) compared to the peer average (10.9x).

Price to Sales Ratio vs Industry

How does NRC's PS Ratio compare vs other companies in the VN Real Estate Industry?

7 Companies	Price / Sales	Estimated Growth	Market Cap
ASM Sao Mai Group	0.2x	n/a	US$109.71m
FLC FLC Group	0.8x	n/a	US$105.68m
HPX Hai Phat Investment	1x	n/a	US$57.91m
PTL Victory Capital	0.8x	n/a	US$12.54m

7 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: NRC is expensive based on its Price-To-Sales Ratio (45x) compared to the VN Real Estate industry average (4.7x).

Price to Sales Ratio vs Fair Ratio

What is NRC's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

NRC PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	45x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate NRC's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/10/16 03:54
End of Day Share Price	2025/10/16 00:00
Earnings	2025/06/30
Annual Earnings	2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Danh Khoi Group Joint Stock Company is covered by 0 analysts. 0 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.