As of 2026-04-04, the Intrinsic Value of Century 21 JSC (C21.VN) is 22,900.66 VND. This C21.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20,100.00 VND, the upside of Century 21 JSC is 13.90%.
The range of the Intrinsic Value is 18,242.09 - 32,103.41 VND
Based on its market price of 20,100.00 VND and our intrinsic valuation, Century 21 JSC (C21.VN) is undervalued by 13.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18,242.09 - 32,103.41 | 22,900.66 | 13.9% |
| DCF (Growth 10y) | 21,072.78 - 35,843.27 | 26,092.17 | 29.8% |
| DCF (EBITDA 5y) | 19,355.19 - 23,275.77 | 21,219.77 | 5.6% |
| DCF (EBITDA 10y) | 21,968.90 - 27,821.92 | 24,662.69 | 22.7% |
| Fair Value | 18,154.55 - 18,154.55 | 18,154.55 | -9.68% |
| P/E | 8,641.54 - 16,484.28 | 10,527.78 | -47.6% |
| EV/EBITDA | 12,400.69 - 23,391.09 | 18,376.85 | -8.6% |
| EPV | 20,858.84 - 27,552.71 | 24,205.79 | 20.4% |
| DDM - Stable | 5,291.08 - 13,494.38 | 9,392.72 | -53.3% |
| DDM - Multi | 7,523.22 - 14,984.36 | 10,024.59 | -50.1% |
| Market Cap (mil) | 364,614.00 |
| Beta | 0.75 |
| Outstanding shares (mil) | 18.14 |
| Enterprise Value (mil) | 331,155.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.23% |
| Cost of Debt | 5.00% |
| WACC | 9.22% |