As of 2025-05-27, the Intrinsic Value of Vietnam Electric Cable Corp (CAV.VN) is 87,855.80 VND. This CAV.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70,000.00 VND, the upside of Vietnam Electric Cable Corp is 25.50%.
The range of the Intrinsic Value is 65,586.80 - 124,246.83 VND
Based on its market price of 70,000.00 VND and our intrinsic valuation, Vietnam Electric Cable Corp (CAV.VN) is undervalued by 25.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65,586.80 - 124,246.83 | 87,855.80 | 25.5% |
| DCF (Growth 10y) | 105,204.78 - 188,434.02 | 136,860.67 | 95.5% |
| DCF (EBITDA 5y) | 87,292.99 - 109,000.51 | 97,754.26 | 39.6% |
| DCF (EBITDA 10y) | 107,659.95 - 141,373.62 | 123,488.11 | 76.4% |
| Fair Value | 37,336.90 - 37,336.90 | 37,336.90 | -46.66% |
| P/E | 76,944.61 - 116,640.56 | 97,874.85 | 39.8% |
| EV/EBITDA | 45,294.94 - 76,286.99 | 64,802.88 | -7.4% |
| EPV | 80,831.01 - 117,435.36 | 99,133.24 | 41.6% |
| DDM - Stable | 55,459.22 - 110,072.64 | 82,765.87 | 18.2% |
| DDM - Multi | 110,795.51 - 155,230.05 | 128,372.59 | 83.4% |
| Market Cap (mil) | 4,024,300.00 |
| Beta | 0.27 |
| Outstanding shares (mil) | 57.49 |
| Enterprise Value (mil) | 5,814,520.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.77% |
| Cost of Debt | 4.92% |
| WACC | 7.33% |