As of 2025-07-06, the Intrinsic Value of Real Estate 11 JSC (D11.VN) is 6,247.82 VND. This D11.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,400.00 VND, the upside of Real Estate 11 JSC is -39.90%.
The range of the Intrinsic Value is 118.62 - 20,751.61 VND
Based on its market price of 10,400.00 VND and our intrinsic valuation, Real Estate 11 JSC (D11.VN) is overvalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.62 - 20,751.61 | 6,247.82 | -39.9% |
| DCF (Growth 10y) | (13,550.55) - (16,127.14) | (14,353.27) | -238.0% |
| DCF (EBITDA 5y) | (8,181.46) - (6,316.52) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (9,549.79) - (7,711.39) | (1,234.50) | -123450.0% |
| Fair Value | 3,935.84 - 3,935.84 | 3,935.84 | -62.16% |
| P/E | 4,630.48 - 9,823.85 | 7,249.82 | -30.3% |
| EV/EBITDA | 5,977.25 - 14,150.22 | 9,127.82 | -12.2% |
| EPV | 25,848.09 - 36,477.42 | 31,162.81 | 199.6% |
| DDM - Stable | 5,987.74 - 17,554.47 | 11,771.10 | 13.2% |
| DDM - Multi | 4,595.84 - 10,805.87 | 6,486.70 | -37.6% |
| Market Cap (mil) | 76,336.00 |
| Beta | 0.21 |
| Outstanding shares (mil) | 7.34 |
| Enterprise Value (mil) | 64,746.40 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.62% |
| Cost of Debt | 4.25% |
| WACC | 8.24% |