As of 2025-07-14, the Intrinsic Value of Vinam JSC (CVN.VN) is 1,309.18 VND. This CVN.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,600.00 VND, the upside of Vinam JSC is -18.20%.
The range of the Intrinsic Value is 643.83 - 2,750.27 VND
Based on its market price of 1,600.00 VND and our intrinsic valuation, Vinam JSC (CVN.VN) is overvalued by 18.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 643.83 - 2,750.27 | 1,309.18 | -18.2% |
| DCF (Growth 10y) | 1,307.17 - 3,981.36 | 2,157.59 | 34.8% |
| DCF (EBITDA 5y) | 3,296.13 - 6,284.17 | 4,402.00 | 175.1% |
| DCF (EBITDA 10y) | 3,048.31 - 6,169.97 | 4,207.06 | 162.9% |
| Fair Value | 477.51 - 477.51 | 477.51 | -70.16% |
| P/E | 1,478.53 - 2,259.59 | 1,690.92 | 5.7% |
| EV/EBITDA | 3,122.60 - 10,160.99 | 5,404.62 | 237.8% |
| EPV | 876.84 - 1,565.37 | 1,221.10 | -23.7% |
| DDM - Stable | 645.96 - 2,169.05 | 1,407.51 | -12.0% |
| DDM - Multi | 701.45 - 1,958.22 | 1,048.02 | -34.5% |
| Market Cap (mil) | 47,520.00 |
| Beta | -0.47 |
| Outstanding shares (mil) | 29.70 |
| Enterprise Value (mil) | 76,985.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.16% |
| Cost of Debt | 7.00% |
| WACC | 8.08% |