As of 2025-07-06, the Intrinsic Value of PetroVietnam Fertilizer and Chemicals Corp (DPM.VN) is 17.20 VND. This DPM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.30 VND, the upside of PetroVietnam Fertilizer and Chemicals Corp is -48.40%.
The range of the Intrinsic Value is 13.00 - 23.87 VND
Based on its market price of 33.30 VND and our intrinsic valuation, PetroVietnam Fertilizer and Chemicals Corp (DPM.VN) is overvalued by 48.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.00 - 23.87 | 17.20 | -48.4% |
| DCF (Growth 10y) | 16.69 - 27.83 | 21.04 | -36.8% |
| DCF (EBITDA 5y) | 15.89 - 30.26 | 24.91 | -25.2% |
| DCF (EBITDA 10y) | 18.72 - 32.83 | 26.83 | -19.4% |
| Fair Value | 30.48 - 30.48 | 30.48 | -8.47% |
| P/E | 15.07 - 25.11 | 19.46 | -41.6% |
| EV/EBITDA | 5.97 - 15.13 | 10.53 | -68.4% |
| EPV | 33.80 - 43.15 | 38.48 | 15.5% |
| DDM - Stable | 6.09 - 12.08 | 9.09 | -72.7% |
| DDM - Multi | 25.36 - 34.98 | 29.19 | -12.3% |
| Market Cap (mil) | 13,070,600.00 |
| Beta | 0.90 |
| Outstanding shares (mil) | 392,510.50 |
| Enterprise Value (mil) | 15,783,170.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 13.54% |
| Cost of Debt | 4.36% |
| WACC | 11.48% |