As of 2025-07-20, the Intrinsic Value of Cam Ranh International Airport Services JSC (CIA.VN) is 13,330.12 VND. This CIA.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,500.00 VND, the upside of Cam Ranh International Airport Services JSC is 40.30%.
The range of the Intrinsic Value is 11,089.75 - 17,416.57 VND
Based on its market price of 9,500.00 VND and our intrinsic valuation, Cam Ranh International Airport Services JSC (CIA.VN) is undervalued by 40.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11,089.75 - 17,416.57 | 13,330.12 | 40.3% |
| DCF (Growth 10y) | 16,190.62 - 25,477.16 | 19,495.93 | 105.2% |
| DCF (EBITDA 5y) | 8,920.40 - 9,654.09 | 9,431.63 | -0.7% |
| DCF (EBITDA 10y) | 12,948.06 - 14,402.55 | 13,832.93 | 45.6% |
| Fair Value | 2,423.34 - 2,423.34 | 2,423.34 | -74.49% |
| P/E | 4,458.93 - 5,921.28 | 5,122.82 | -46.1% |
| EV/EBITDA | 3,537.19 - 4,599.34 | 4,070.57 | -57.2% |
| EPV | 3,360.05 - 3,420.82 | 3,390.44 | -64.3% |
| DDM - Stable | 3,250.72 - 7,324.76 | 5,287.74 | -44.3% |
| DDM - Multi | 8,312.22 - 14,799.18 | 10,669.13 | 12.3% |
| Market Cap (mil) | 177,270.00 |
| Beta | 0.75 |
| Outstanding shares (mil) | 18.66 |
| Enterprise Value (mil) | 121,159.70 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.20% |
| Cost of Debt | 5.00% |
| WACC | 7.43% |