As of 2025-05-16, the Intrinsic Value of Cat Loi JSC (CLC.VN) is 236.02 VND. This CLC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.50 VND, the upside of Cat Loi JSC is 367.40%.
The range of the Intrinsic Value is 157.33 - 447.33 VND
Based on its market price of 50.50 VND and our intrinsic valuation, Cat Loi JSC (CLC.VN) is undervalued by 367.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 157.33 - 447.33 | 236.02 | 367.4% |
| DCF (Growth 10y) | 219.40 - 586.89 | 319.91 | 533.5% |
| DCF (EBITDA 5y) | 125.08 - 173.95 | 149.70 | 196.4% |
| DCF (EBITDA 10y) | 190.09 - 276.13 | 230.90 | 357.2% |
| Fair Value | 28.72 - 28.72 | 28.72 | -43.13% |
| P/E | 51.58 - 113.89 | 76.48 | 51.4% |
| EV/EBITDA | 39.28 - 93.17 | 55.09 | 9.1% |
| EPV | 56.26 - 95.03 | 75.64 | 49.8% |
| DDM - Stable | 43.60 - 123.80 | 83.70 | 65.7% |
| DDM - Multi | 158.03 - 335.42 | 213.50 | 322.8% |
| Market Cap (mil) | 1,320,857.80 |
| Beta | 0.53 |
| Outstanding shares (mil) | 26,155.60 |
| Enterprise Value (mil) | 1,933,864.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.70% |
| Cost of Debt | 5.55% |
| WACC | 7.30% |