As of 2025-07-15, the Intrinsic Value of Viet Brand Invest JSC (ABR.VN) is 7.69 VND. This ABR.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.55 VND, the upside of Viet Brand Invest JSC is -47.10%.
The range of the Intrinsic Value is 5.74 - 17.44 VND
Based on its market price of 14.55 VND and our intrinsic valuation, Viet Brand Invest JSC (ABR.VN) is overvalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.74 - 17.44 | 7.69 | -47.1% |
| DCF (Growth 10y) | 6.27 - 18.66 | 8.35 | -42.6% |
| DCF (EBITDA 5y) | 5.88 - 7.10 | 6.49 | -55.4% |
| DCF (EBITDA 10y) | 6.03 - 7.39 | 6.69 | -54.0% |
| Fair Value | 35.19 - 35.19 | 35.19 | 141.89% |
| P/E | 7.69 - 23.54 | 14.31 | -1.7% |
| EV/EBITDA | 5.61 - 16.75 | 10.77 | -26.0% |
| EPV | 27.04 - 34.36 | 30.70 | 111.0% |
| DDM - Stable | 11.36 - 42.52 | 26.94 | 85.2% |
| DDM - Multi | 6.47 - 19.54 | 9.80 | -32.6% |
| Market Cap (mil) | 241,999.97 |
| Beta | 0.76 |
| Outstanding shares (mil) | 16,632.30 |
| Enterprise Value (mil) | 196,717.77 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.83% |
| Cost of Debt | 5.00% |
| WACC | 6.84% |