ASM.VN
Sao Mai Group Corp
Price:  
8,400.00 
VND
Volume:  
4,145,100.00
Viet Nam | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASM.VN Intrinsic Value

-85.50 %
Upside

What is the intrinsic value of ASM.VN?

As of 2025-08-07, the Intrinsic Value of Sao Mai Group Corp (ASM.VN) is 1,220.51 VND. This ASM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 8,400.00 VND, the upside of Sao Mai Group Corp is -85.50%.

The range of the Intrinsic Value is (7,801.74) - 19,697.61 VND

Is ASM.VN undervalued or overvalued?

Based on its market price of 8,400.00 VND and our intrinsic valuation, Sao Mai Group Corp (ASM.VN) is overvalued by 85.50%.

8,400.00 VND
Stock Price
1,220.51 VND
Intrinsic Value
Intrinsic Value Details

ASM.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (11,438.71) - 13,573.96 (3,350.15) -139.9%
DCF (Growth 10y) (7,801.74) - 19,697.61 1,220.51 -85.5%
DCF (EBITDA 5y) 22,029.28 - 63,301.72 37,113.72 341.8%
DCF (EBITDA 10y) 11,373.54 - 58,417.24 28,190.27 235.6%
Fair Value 1.93 - 1.93 1.93 -99.98%
P/E 4,577.17 - 19,183.01 11,649.57 38.7%
EV/EBITDA 9,612.73 - 66,230.04 22,398.30 166.6%
EPV (30,224.19) - (26,605.57) (28,414.89) -438.3%
DDM - Stable 566.65 - 937.71 752.19 -91.0%
DDM - Multi 3,345.51 - 4,436.23 3,819.85 -54.5%

ASM.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,919,756.00
Beta 1.45
Outstanding shares (mil) 347.59
Enterprise Value (mil) 15,433,356.00
Market risk premium 9.50%
Cost of Equity 45.46%
Cost of Debt 10.41%
WACC 14.84%