As of 2025-07-06, the Intrinsic Value of Viet Nam Renewable Energy Group JSC (DL1.VN) is 10,383 VND. This DL1.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,400.00 VND, the upside of Viet Nam Renewable Energy Group JSC is 23.6%.

The range of the Intrinsic Value is 4,471.62 - 29,671.72 VND.

Is DL1.VN undervalued or overvalued?

Based on its market price of 8,400.00 VND and our intrinsic valuation, Viet Nam Renewable Energy Group JSC (DL1.VN) is undervalued by 23.6%.

8,400.00 VND

Stock Price

10,383 VND

Intrinsic Value

Intrinsic Value Details

DL1.VN Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	4,471.62 - 29,671.72	10,383.38	23.6%
DCF (Growth Exit 10Y)	5,750.89 - 30,866.11	11,706.98	39.4%
DCF (EBITDA Exit 5Y)	3,473.65 - 10,968.71	6,705.59	-20.2%
DCF (EBITDA Exit 10Y)	4,943.88 - 13,608.87	8,544.02	1.7%
Peter Lynch Fair Value	6.81 - 6.81	6.81	-99.92%
P/E Multiples	6 - 3,363	1,598.63	-81.0%
EV/EBITDA Multiples	339.85 - 5,268.75	2,770.17	-67.0%
Earnings Power Value	4,171.12 - 10,981.87	7,576.50	-9.8%
Dividend Discount Model - Stable	5.13 - 16.88	11.01	-99.9%
Dividend Discount Model - Multi Stages	2,132.57 - 5,729.12	3,140.66	-62.6%

DL1.VN Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
West Coach Station JSC	447,568.15 - 658,823.66	531,180.00	40.0%
Kiattana Transport PCL	0.29 - 0.51	0.36	25.2%
Vietnam Sun Corp	13.04 - 26.24	17.60	87.1%
Batavia Prosperindo Trans Tbk PT	186.23 - 405.95	275.08	202.3%
ATP30 PCL	0.74 - 2.5	1.28	48.6%
WEHA Transportasi Indonesia Tbk PT	182.77 - 272.53	220.10	105.7%
Steady Safe Tbk PT	544.41 - 736.02	624.54	200.3%
Hai Minh Corp	13,435.92 - 24,800.11	16,959.17	9.4%
Portserco Logistics JSC	7,717.7 - 22,789.11	12,219.65	-33.9%

DL1.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	892,416
Beta	1.76
Outstanding shares (mil)	106
Enterprise Value (mil)	1,633,333

Market risk premium	10%
Cost of Equity	8.9%
Cost of Debt	5.5%
WACC	6.9%