Can Don Hydro Power JSC (SJD) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Can Don Hydro Power JSC stock VND 27,866, price VND 14,000, upside +99.0%, quality 79 out of 100. Rating: strongly undervalued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range 11,146 VND – 17,261 VND · fair‑value band 20,082 VND – 37,264 VND · the 14,000 VND price screens below the 27,866 VND fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Can Don Hydro Power JSC in your weekly email
Every Wednesday you see whether Can Don Hydro Power JSC is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Can Don Hydro Power Joint Stock Company produces and trades in electricity in Vietnam. It also engages in the transmission and distribution of electricity. The company was incorporated in 2004 and is based in Bu Dop, Vietnam.
Stock analysis
Can Don Hydro Power JSC (SJD) currently trades at 14,000 VND, while our model-based Fair Value estimate is 27,866 VND, implying the stock looks roughly 50% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 34,382 VND per share, and 23 of the 25 models we run sit above the 14,000 VND price.
Bear case: the Asset-Based group reads lowest at 11,567 VND, and 2 of the 25 models stay below the price. Data coverage for this calculation is low.
Scenario range: 20,082 VND (bear) to 37,264 VND (bull), the price of 14,000 VND sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 79/100 (high quality), in the Utilities sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Can Don Hydro Power JSC reported revenue of 449B VND in FY2025 versus 425B VND in FY2021, a compound +1.4%/yr. Reported net income was 161B VND in FY2025, compounding +0.1%/yr from FY2021.
Key figures
Market cap 966B VND (≈ $37.8M) Micro · P/E ratio 5.7 · P/S ratio 2.16 · EPS (TTM) 2,461 VND · Net margin 36.9% · Return on equity 17.0% · Return on assets (EBIT) 14.2% (5-year average) · Operating margin 46.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 79 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 1% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −38% fair-value upside, at 99%, SJD screens cheaper than that median.
Fair Value models
Bear20,082 VNDFair Value 27,866 VNDBull37,264 VND
Price 14,000 VND · Upside +99.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (2,110 VND per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+6.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−0.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.3%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.9%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in VND ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in VND: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+0.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.9%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.42% → 44%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−6.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Vietnam: IMF forecast 4.1% a year to 2030, 3.1% from 2016 to 2025) that is about −10.5% a year for the price.
Compare Can Don Hydro Power JSC with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Utilities - Regulated Electric · 155 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score79 · Top 25%
Fair Value upside+99.0% · Top 25%
Profitability
Return on equity (12 months)17.0% · Top 25%
Return on assets11.6% · Top 25%
Net margin (12 months)36.9% · Top 25%
Operating margin (12 months)46.3% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−13.0% · Bottom 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.18× · Lowest 25%
Valuation Multiplesvs Utilities - Regulated Electric median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Can Don Hydro Power JSC Fair Value". https://www.fairvalue-calculator.com/stock/SJD
Frequently asked questions
Is Can Don Hydro Power JSC (SJD) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 27,866 VND versus a price of 14,000 VND, about +99% upside (undervalued).
What is the fair value of SJD?
Our model-based fair value for Can Don Hydro Power JSC is 27,866 VND (as of Nov 3, 2026), built from audited fundamentals. The current price: 14,000 VND.
What is the quality score of SJD?
Can Don Hydro Power JSC has a Quality Score of 79/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Can Don Hydro Power JSC (SJD)?
Our model-based price target is the fair value of 27,866 VND (as of Nov 3, 2026) from 25 valuation models. Cautious scenario 20,082 VND, optimistic scenario 37,264 VND. It is a calculation from audited fundamentals, not an analyst target.
What is the Can Don Hydro Power JSC stock forecast for 2026?
Our models put fair value at 27,866 VND, about +99% upside versus a price of 14,000 VND (undervalued). Cautious scenario 20,082 VND, optimistic scenario 37,264 VND. The calculation is refreshed regularly with new filings.
What is the revenue of Can Don Hydro Power JSC (SJD)?
Can Don Hydro Power JSC reported trailing-twelve-month revenue of about 448B VND (latest available figure, as of Nov 3, 2026).
What growth is priced into Can Don Hydro Power JSC (SJD)?
For today's price to be fair in a discounted-cash-flow model, Can Don Hydro Power JSC would have to grow free cash flow by -6.8 % per year for five years (discount rate 11.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.3 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of SJD use?
Our models discount Can Don Hydro Power JSC at 11.9 %: a base by market capitalisation (nano), damped by beta 0.19, country premium for Vietnam. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Can Don Hydro Power JSC that is -6.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.9 %) and the same formula as our fair value.
How much growth has Can Don Hydro Power JSC (SJD) delivered so far?
Over the past 5 years revenue at Can Don Hydro Power JSC grew +6.3 % a year. The price currently implies free-cash-flow growth of -6.8 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Can Don Hydro Power JSC (SJD) growing?
The median revenue growth in the sector is +4.8 % a year. That is the yardstick for the growth priced into Can Don Hydro Power JSC (-6.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Can Don Hydro Power JSC (SJD)?
The free-cash-flow yield on the price is 15.26 %: that much free cash flow Can Don Hydro Power JSC produces per unit of market value. When it exceeds the discount rate of our models (11.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Can Don Hydro Power JSC (SJD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Can Don Hydro Power JSC it is 27,866 VND per share (as of Nov 3, 2026), against a price of 14,000 VND. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Can Don Hydro Power JSC stock overvalued or undervalued in 2026?
As of Nov 3, 2026, SJD trades below its calculated fair value: price 14,000 VND, fair value 27,866 VND, a gap of about +99% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of SJD?
No. The price is what the market pays today (14,000 VND); the fair value is what the company's own numbers justify (27,866 VND). For Can Don Hydro Power JSC the two are 13,866 VND per share apart. That gap is exactly why we show both numbers side by side.
How much is Can Don Hydro Power JSC worth?
The market values Can Don Hydro Power JSC at about 966B VND (market capitalisation, as of Nov 3, 2026). Per share that is 14,000 VND; our models calculate a fair value of 27,866 VND per share.
What do the bullish and bearish scenarios say about SJD?
Our models span a range for Can Don Hydro Power JSC: cautious scenario 20,082 VND, base 27,866 VND, optimistic 37,264 VND per share (as of Nov 3, 2026, price 14,000 VND). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SJD?
Can Don Hydro Power JSC trades at a price-to-earnings ratio of 5.7 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 27,866 VND is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 7.8. Other multiples: P/B 0.9, P/S 2.2, EV/EBITDA 4.3.
How solid is the balance sheet of Can Don Hydro Power JSC (SJD)?
Balance-sheet figures for Can Don Hydro Power JSC (as of Nov 3, 2026): return on equity 17.0%, debt of 0.18 per unit of equity. They feed the Quality Score of 79/100, which measures business quality independently of the share price.
How far is SJD from its 52-week high?
Can Don Hydro Power JSC trades at 14,000 VND, about 2% below its 52-week high of 14,300 VND and 1% above the low of 13,800 VND (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 27,866 VND is for.
Which stocks are comparable to Can Don Hydro Power JSC?
From the same area (Utilities) we also value NextEra Energy, Inc, The Southern Company, Duke Energy Corporation, American Electric Power Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Can Don Hydro Power JSC stock attractive at the current price?
The data as of Nov 3, 2026: price 14,000 VND, calculated fair value 27,866 VND (+99%), Quality Score 79/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of SJD calculated?
We run Can Don Hydro Power JSC through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 27,866 VND builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Can Don Hydro Power JSC currently trades 50% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Can Don Hydro Power JSC (SJD)?
The closing price on Nov 9, 2026 was 14,000 VND. Our model-based fair value is 27,866 VND, about +99% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Can Don Hydro Power JSC right now?
The rarer combination: high quality (79/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (20,082 VND). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (20,082 VND to 37,264 VND) leaves room in how you read the outcome.
Key figures of Can Don Hydro Power JSC
How large is the market capitalisation of Can Don Hydro Power JSC (SJD)?
The market capitalisation of Can Don Hydro Power JSC is 966B VND (≈ $37.8M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Can Don Hydro Power JSC (SJD)?
The price-to-sales ratio of Can Don Hydro Power JSC is 2.16 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Can Don Hydro Power JSC (SJD)?
Earnings per share at Can Don Hydro Power JSC are 2,461 VND (price ÷ EPS = P/E 5.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Can Don Hydro Power JSC (SJD)?
The net margin of Can Don Hydro Power JSC is 36.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Can Don Hydro Power JSC (SJD)?
The return on equity (ROE) of Can Don Hydro Power JSC is 17.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Can Don Hydro Power JSC (SJD)?
On an EBIT basis the return on assets of Can Don Hydro Power JSC is 14.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Can Don Hydro Power JSC (SJD)?
The operating margin of Can Don Hydro Power JSC is 46.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Can Don Hydro Power JSC (SJD)?
Revenue at Can Don Hydro Power JSC is growing −13.0% versus a year earlier (3y avg −0.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Can Don Hydro Power JSC (SJD)?
Earnings per share at Can Don Hydro Power JSC are growing −13.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Can Don Hydro Power JSC (SJD) carry?
The net debt of Can Don Hydro Power JSC is 44.5B VND (fiscal year 2023, ≈ 0.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Can Don Hydro Power JSC in the live analysis
One click puts Can Don Hydro Power JSC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026