CEE.VN
CII Infrastructure Construction JSC
Price:  
10,700.00 
VND
Volume:  
3,700.00
Viet Nam | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CEE.VN Intrinsic Value

-38.20 %
Upside

What is the intrinsic value of CEE.VN?

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

Is CEE.VN undervalued or overvalued?

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%.

10,700.00 VND
Stock Price
6,614.02 VND
Intrinsic Value
Intrinsic Value Details

CEE.VN Intrinsic Value - Valuation Summary

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%

CEE.VN Intrinsic Value - Key Valuation Metrics

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%