As of 2025-05-15, the Intrinsic Value of Cantho Port JSC (CCT.VN) is 8.82 VND. This CCT.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.40 VND, the upside of Cantho Port JSC is -15.20%.
The range of the Intrinsic Value is 6.86 - 12.57 VND
Based on its market price of 10.40 VND and our intrinsic valuation, Cantho Port JSC (CCT.VN) is overvalued by 15.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.86 - 12.57 | 8.82 | -15.2% |
| DCF (Growth 10y) | 9.56 - 16.71 | 12.03 | 15.7% |
| DCF (EBITDA 5y) | 5.80 - 7.38 | 6.60 | -36.5% |
| DCF (EBITDA 10y) | 8.06 - 10.24 | 9.13 | -12.3% |
| Fair Value | 4.22 - 4.22 | 4.22 | -59.38% |
| P/E | 1.83 - 3.17 | 2.54 | -75.6% |
| EV/EBITDA | 3.93 - 5.05 | 4.40 | -57.7% |
| EPV | 5.72 - 6.97 | 6.34 | -39.0% |
| DDM - Stable | 1.51 - 3.65 | 2.58 | -75.2% |
| DDM - Multi | 5.67 - 10.58 | 7.38 | -29.1% |
| Market Cap (mil) | 310,296.47 |
| Beta | |
| Outstanding shares (mil) | 29,836.20 |
| Enterprise Value (mil) | 310,626.94 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.01% |
| Cost of Debt | 5.00% |
| WACC | 7.54% |