As of 2025-07-07, the Intrinsic Value of VVMI La Hien Cement JSC (CLH.VN) is 54,516.92 VND. This CLH.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20,500.00 VND, the upside of VVMI La Hien Cement JSC is 165.90%.
The range of the Intrinsic Value is 46,273.84 - 67,668.34 VND
Based on its market price of 20,500.00 VND and our intrinsic valuation, VVMI La Hien Cement JSC (CLH.VN) is undervalued by 165.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46,273.84 - 67,668.34 | 54,516.92 | 165.9% |
| DCF (Growth 10y) | 49,814.66 - 71,431.62 | 58,187.58 | 183.8% |
| DCF (EBITDA 5y) | 38,164.88 - 45,018.68 | 41,871.66 | 104.3% |
| DCF (EBITDA 10y) | 44,146.51 - 53,211.96 | 48,720.15 | 137.7% |
| Fair Value | 16,880.10 - 16,880.10 | 16,880.10 | -17.66% |
| P/E | 32,477.36 - 57,662.51 | 38,787.22 | 89.2% |
| EV/EBITDA | 30,290.22 - 43,732.24 | 37,365.42 | 82.3% |
| EPV | 83,373.66 - 109,045.12 | 96,209.17 | 369.3% |
| DDM - Stable | 17,930.58 - 36,562.36 | 27,246.50 | 32.9% |
| DDM - Multi | 18,298.83 - 30,898.41 | 23,143.00 | 12.9% |
| Market Cap (mil) | 246,000.00 |
| Beta | 0.07 |
| Outstanding shares (mil) | 12.00 |
| Enterprise Value (mil) | 148,373.60 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.25% |
| Cost of Debt | 4.25% |
| WACC | 7.32% |