As of 2025-07-19, the Intrinsic Value of Danang Education Investment And Development JSC (DAD.VN) is 18,449.21 VND. This DAD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,000.00 VND, the upside of Danang Education Investment And Development JSC is 2.50%.
The range of the Intrinsic Value is 16,434.92 - 22,596.60 VND
Based on its market price of 18,000.00 VND and our intrinsic valuation, Danang Education Investment And Development JSC (DAD.VN) is undervalued by 2.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16,434.92 - 22,596.60 | 18,449.21 | 2.5% |
| DCF (Growth 10y) | 19,465.14 - 28,130.90 | 22,315.67 | 24.0% |
| DCF (EBITDA 5y) | 16,136.20 - 18,788.63 | 17,141.82 | -4.8% |
| DCF (EBITDA 10y) | 18,146.93 - 21,607.93 | 19,492.94 | 8.3% |
| Fair Value | 11,670.30 - 11,670.30 | 11,670.30 | -35.17% |
| P/E | 7,002.79 - 19,279.30 | 13,340.18 | -25.9% |
| EV/EBITDA | 13,858.31 - 24,267.31 | 18,537.06 | 3.0% |
| EPV | 41,723.77 - 52,518.26 | 47,121.03 | 161.8% |
| DDM - Stable | 13,631.42 - 37,750.75 | 25,690.99 | 42.7% |
| DDM - Multi | 8,835.73 - 17,655.38 | 11,646.91 | -35.3% |
| Market Cap (mil) | 83,880.00 |
| Beta | 0.09 |
| Outstanding shares (mil) | 4.66 |
| Enterprise Value (mil) | 48,518.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.78% |
| Cost of Debt | 7.00% |
| WACC | 8.01% |