As of 2025-07-07, the Intrinsic Value of Can Tho Mineral and Cement JSC (CCM.VN) is 84,092.58 VND. This CCM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40,000.00 VND, the upside of Can Tho Mineral and Cement JSC is 110.20%.
The range of the Intrinsic Value is 60,628.87 - 128,543.14 VND
Based on its market price of 40,000.00 VND and our intrinsic valuation, Can Tho Mineral and Cement JSC (CCM.VN) is undervalued by 110.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 60,628.87 - 128,543.14 | 84,092.58 | 110.2% |
| DCF (Growth 10y) | 80,757.03 - 166,436.02 | 110,463.23 | 176.2% |
| DCF (EBITDA 5y) | 79,063.62 - 109,857.25 | 93,420.74 | 133.6% |
| DCF (EBITDA 10y) | 93,381.43 - 142,480.43 | 115,226.29 | 188.1% |
| Fair Value | 48,044.35 - 48,044.35 | 48,044.35 | 20.11% |
| P/E | 98,828.87 - 147,207.90 | 117,078.36 | 192.7% |
| EV/EBITDA | 47,550.32 - 81,015.85 | 60,604.61 | 51.5% |
| EPV | 17,291.88 - 45,536.61 | 31,414.19 | -21.5% |
| DDM - Stable | 47,794.48 - 107,796.70 | 77,795.65 | 94.5% |
| DDM - Multi | 55,970.39 - 103,609.36 | 73,148.87 | 82.9% |
| Market Cap (mil) | 248,000.00 |
| Beta | -0.43 |
| Outstanding shares (mil) | 6.20 |
| Enterprise Value (mil) | 430,168.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.55% |
| Cost of Debt | 5.50% |
| WACC | 8.42% |