As of 2025-07-06, the Intrinsic Value of Dongnai Plastic JSC (DNP.VN) is 25,518.69 VND. This DNP.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21,400.00 VND, the upside of Dongnai Plastic JSC is 19.20%.
The range of the Intrinsic Value is (3,424.77) - 133,394.33 VND
Based on its market price of 21,400.00 VND and our intrinsic valuation, Dongnai Plastic JSC (DNP.VN) is undervalued by 19.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,424.77) - 133,394.33 | 25,518.69 | 19.2% |
| DCF (Growth 10y) | 18,098.96 - 222,692.50 | 61,527.91 | 187.5% |
| DCF (EBITDA 5y) | 71,326.48 - 123,515.48 | 95,420.55 | 345.9% |
| DCF (EBITDA 10y) | 76,024.16 - 187,083.43 | 122,132.41 | 470.7% |
| Fair Value | 9,041.87 - 9,041.87 | 9,041.87 | -57.75% |
| P/E | 4,202.66 - 35,261.35 | 18,885.84 | -11.7% |
| EV/EBITDA | 16,327.70 - 32,864.14 | 21,325.38 | -0.3% |
| EPV | (35,227.73) - (18,183.00) | (26,705.40) | -224.8% |
| DDM - Stable | 1,587.57 - 4,247.12 | 2,917.35 | -86.4% |
| DDM - Multi | 38,793.75 - 82,750.33 | 53,042.92 | 147.9% |
| Market Cap (mil) | 3,016,758.00 |
| Beta | 0.55 |
| Outstanding shares (mil) | 140.97 |
| Enterprise Value (mil) | 10,341,288.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 14.81% |
| Cost of Debt | 15.50% |
| WACC | 11.42% |