As of 2025-07-16, the Intrinsic Value of Art Design & Communication JSC (ADC.VN) is 33,477.39 VND. This ADC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20,200.00 VND, the upside of Art Design & Communication JSC is 65.70%.
The range of the Intrinsic Value is 29,411.44 - 39,267.46 VND
Based on its market price of 20,200.00 VND and our intrinsic valuation, Art Design & Communication JSC (ADC.VN) is undervalued by 65.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29,411.44 - 39,267.46 | 33,477.39 | 65.7% |
| DCF (Growth 10y) | 32,726.12 - 43,047.57 | 37,005.03 | 83.2% |
| DCF (EBITDA 5y) | 23,448.95 - 32,103.51 | 27,516.58 | 36.2% |
| DCF (EBITDA 10y) | 27,984.02 - 36,770.16 | 32,009.93 | 58.5% |
| Fair Value | 19,557.62 - 19,557.62 | 19,557.62 | -3.18% |
| P/E | 18,597.14 - 24,842.91 | 21,100.59 | 4.5% |
| EV/EBITDA | 19,228.93 - 34,704.21 | 28,959.16 | 43.4% |
| EPV | 41,339.39 - 50,355.24 | 45,847.24 | 127.0% |
| DDM - Stable | 16,176.91 - 30,220.32 | 23,198.62 | 14.8% |
| DDM - Multi | 12,863.95 - 19,735.13 | 15,650.38 | -22.5% |
| Market Cap (mil) | 80,396.00 |
| Beta | 0.45 |
| Outstanding shares (mil) | 3.98 |
| Enterprise Value (mil) | 67,124.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.96% |
| Cost of Debt | 5.00% |
| WACC | 8.40% |