As of 2025-05-17, the Intrinsic Value of An Giang Centrifugal Concrete JSC (ACE.VN) is 70.46 VND. This ACE.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.00 VND, the upside of An Giang Centrifugal Concrete JSC is 80.70%.
The range of the Intrinsic Value is 57.33 - 92.06 VND
Based on its market price of 39.00 VND and our intrinsic valuation, An Giang Centrifugal Concrete JSC (ACE.VN) is undervalued by 80.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.33 - 92.06 | 70.46 | 80.7% |
| DCF (Growth 10y) | 61.97 - 97.19 | 75.37 | 93.3% |
| DCF (EBITDA 5y) | 74.05 - 116.74 | 83.62 | 114.4% |
| DCF (EBITDA 10y) | 75.20 - 120.30 | 87.26 | 123.7% |
| Fair Value | 17.75 - 17.75 | 17.75 | -54.48% |
| P/E | 47.22 - 103.21 | 84.99 | 117.9% |
| EV/EBITDA | 37.24 - 75.38 | 51.39 | 31.8% |
| EPV | 68.02 - 97.79 | 82.91 | 112.6% |
| DDM - Stable | 18.83 - 38.27 | 28.55 | -26.8% |
| DDM - Multi | 30.27 - 51.37 | 38.40 | -1.6% |
| Market Cap (mil) | 120,563.04 |
| Beta | 0.42 |
| Outstanding shares (mil) | 3,091.36 |
| Enterprise Value (mil) | 128,404.11 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.27% |
| Cost of Debt | 4.97% |
| WACC | 8.84% |