As of 2025-07-21, the Intrinsic Value of CII Infrastructure Construction JSC (CEE.VN) is 6,614.02 VND. This CEE.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,700.00 VND, the upside of CII Infrastructure Construction JSC is -38.20%.
The range of the Intrinsic Value is 648.58 - 27,372.81 VND
Based on its market price of 10,700.00 VND and our intrinsic valuation, CII Infrastructure Construction JSC (CEE.VN) is overvalued by 38.20%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 648.58 - 27,372.81 | 6,614.02 | -38.2% |
DCF (Growth 10y) | 2,388.28 - 31,284.14 | 8,939.64 | -16.5% |
DCF (EBITDA 5y) | (207.90) - 10,497.70 | 3,987.24 | -62.7% |
DCF (EBITDA 10y) | 2,242.79 - 17,047.41 | 7,674.34 | -28.3% |
Fair Value | 465.41 - 465.41 | 465.41 | -95.65% |
P/E | 1,252.08 - 5,903.52 | 3,035.98 | -71.6% |
EV/EBITDA | (10,686.64) - (7,850.27) | (9,323.77) | -187.1% |
EPV | (11,774.03) - (10,152.76) | (10,963.38) | -202.5% |
DDM - Stable | 815.51 - 2,450.17 | 1,632.84 | -84.7% |
DDM - Multi | 12,073.19 - 28,655.43 | 17,043.44 | 59.3% |
Market Cap (mil) | 513,500.00 |
Beta | -0.03 |
Outstanding shares (mil) | 47.99 |
Enterprise Value (mil) | 1,165,395.00 |
Market risk premium | 8.30% |
Cost of Equity | 8.54% |
Cost of Debt | 15.22% |
WACC | 10.83% |