As of 2025-07-07, the Intrinsic Value of Cuong Thuan Idico Development Investment Corp (CTI.VN) is 20.98 VND. This CTI.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.05 VND, the upside of Cuong Thuan Idico Development Investment Corp is 4.60%.
The range of the Intrinsic Value is 7.97 - 44.59 VND
Based on its market price of 20.05 VND and our intrinsic valuation, Cuong Thuan Idico Development Investment Corp (CTI.VN) is undervalued by 4.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.97 - 44.59 | 20.98 | 4.6% |
| DCF (Growth 10y) | 25.01 - 76.44 | 43.32 | 116.0% |
| DCF (EBITDA 5y) | 21.31 - 42.23 | 30.75 | 53.4% |
| DCF (EBITDA 10y) | 32.71 - 64.99 | 46.82 | 133.5% |
| Fair Value | 51.45 - 51.45 | 51.45 | 156.62% |
| P/E | 21.08 - 31.53 | 25.03 | 24.8% |
| EV/EBITDA | 2.72 - 19.89 | 12.38 | -38.2% |
| EPV | (12.50) - 1.98 | (5.26) | -126.2% |
| DDM - Stable | 7.16 - 18.88 | 13.02 | -35.1% |
| DDM - Multi | 7.19 - 17.33 | 10.43 | -48.0% |
| Market Cap (mil) | 1,115,180.00 |
| Beta | 0.65 |
| Outstanding shares (mil) | 55,619.95 |
| Enterprise Value (mil) | 3,306,750.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 15.47% |
| Cost of Debt | 5.50% |
| WACC | 8.30% |