As of 2026-04-03, the Intrinsic Value of Development Investment Construction Number 2 JSC (DC2.VN) is 6,619.79 VND. This DC2.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6,200.00 VND, the upside of Development Investment Construction Number 2 JSC is 6.80%.
The range of the Intrinsic Value is 16.48 - 24,549.31 VND
Based on its market price of 6,200.00 VND and our intrinsic valuation, Development Investment Construction Number 2 JSC (DC2.VN) is undervalued by 6.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.48 - 24,549.31 | 6,619.79 | 6.8% |
| DCF (Growth 10y) | 655.97 - 24,755.80 | 7,175.23 | 15.7% |
| DCF (EBITDA 5y) | 646.34 - 10,200.15 | 3,816.26 | -38.4% |
| DCF (EBITDA 10y) | 3,099.92 - 15,741.68 | 7,409.44 | 19.5% |
| Fair Value | 12,912.00 - 12,912.00 | 12,912.00 | 108.26% |
| P/E | 4,609.73 - 8,212.03 | 6,061.62 | -2.2% |
| EV/EBITDA | (6,202.50) - (145.03) | (3,798.93) | -161.3% |
| EPV | (10,389.07) - (5,301.83) | (7,845.45) | -226.5% |
| DDM - Stable | 3,054.62 - 9,264.19 | 6,159.41 | -0.7% |
| DDM - Multi | 3,331.85 - 8,875.03 | 4,963.10 | -20.0% |
| Market Cap (mil) | 70,060.00 |
| Beta | 0.49 |
| Outstanding shares (mil) | 11.30 |
| Enterprise Value (mil) | 263,760.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.43% |
| Cost of Debt | 5.50% |
| WACC | 5.08% |