As of 2025-07-04, the Intrinsic Value of Ducgiang Chemicals Group JSC (DGC.VN) is 122.91 VND. This DGC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.30 VND, the upside of Ducgiang Chemicals Group JSC is 39.20%.
The range of the Intrinsic Value is 95.80 - 174.35 VND
Based on its market price of 88.30 VND and our intrinsic valuation, Ducgiang Chemicals Group JSC (DGC.VN) is undervalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.80 - 174.35 | 122.91 | 39.2% |
| DCF (Growth 10y) | 126.77 - 225.14 | 161.05 | 82.4% |
| DCF (EBITDA 5y) | 98.39 - 142.16 | 121.68 | 37.8% |
| DCF (EBITDA 10y) | 127.36 - 188.57 | 157.38 | 78.2% |
| Fair Value | 204.45 - 204.45 | 204.45 | 131.54% |
| P/E | 84.07 - 183.96 | 119.78 | 35.6% |
| EV/EBITDA | 57.48 - 94.02 | 78.60 | -11.0% |
| EPV | 70.71 - 94.77 | 82.74 | -6.3% |
| DDM - Stable | 51.07 - 124.34 | 87.71 | -0.7% |
| DDM - Multi | 110.57 - 196.36 | 140.36 | 59.0% |
| Market Cap (mil) | 33,724,332.00 |
| Beta | 1.42 |
| Outstanding shares (mil) | 381,929.00 |
| Enterprise Value (mil) | 34,613,520.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.56% |
| Cost of Debt | 4.25% |
| WACC | 11.37% |