As of 2025-07-10, the Intrinsic Value of A Vuong Hydropower JSC (AVC.VN) is 81,956.56 VND. This AVC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55,500.00 VND, the upside of A Vuong Hydropower JSC is 47.70%.
The range of the Intrinsic Value is 70,253.78 - 98,923.04 VND
Based on its market price of 55,500.00 VND and our intrinsic valuation, A Vuong Hydropower JSC (AVC.VN) is undervalued by 47.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70,253.78 - 98,923.04 | 81,956.56 | 47.7% |
| DCF (Growth 10y) | 82,001.01 - 113,013.06 | 94,708.19 | 70.6% |
| DCF (EBITDA 5y) | 41,964.50 - 49,578.82 | 43,122.95 | -22.3% |
| DCF (EBITDA 10y) | 58,167.37 - 68,476.34 | 60,708.02 | 9.4% |
| Fair Value | 107,814.00 - 107,814.00 | 107,814.00 | 94.26% |
| P/E | 38,985.59 - 52,651.68 | 47,770.68 | -13.9% |
| EV/EBITDA | 27,359.84 - 41,437.04 | 31,875.42 | -42.6% |
| EPV | 82,748.55 - 100,251.91 | 91,500.20 | 64.9% |
| DDM - Stable | 29,535.14 - 59,204.46 | 44,369.75 | -20.1% |
| DDM - Multi | 58,193.72 - 81,940.66 | 67,537.51 | 21.7% |
| Market Cap (mil) | 4,165,275.00 |
| Beta | 0.39 |
| Outstanding shares (mil) | 75.05 |
| Enterprise Value (mil) | 4,144,666.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.89% |
| Cost of Debt | 5.00% |
| WACC | 6.71% |