What is the intrinsic value of DRI.VN?

As of 2025-05-17, the Intrinsic Value of Daklak Rubber Investment JSC (DRI.VN) is 16.17 VND. This DRI.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.80 VND, the upside of Daklak Rubber Investment JSC is 37.00%.

The range of the Intrinsic Value is 13.34 - 21.07 VND

Is DRI.VN undervalued or overvalued?

Based on its market price of 11.80 VND and our intrinsic valuation, Daklak Rubber Investment JSC (DRI.VN) is undervalued by 37.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.34 - 21.07	16.17	37.0%
DCF (Growth 10y)	14.83 - 23.38	17.98	52.4%
DCF (EBITDA 5y)	17.66 - 21.40	19.44	64.8%
DCF (EBITDA 10y)	17.62 - 23.42	20.24	71.5%
Fair Value	51.73 - 51.73	51.73	338.40%
P/E	15.20 - 26.20	19.49	65.2%
EV/EBITDA	11.56 - 29.91	20.81	76.4%
EPV	16.58 - 24.49	20.54	74.0%
DDM - Stable	11.16 - 24.81	17.99	52.4%
DDM - Multi	10.51 - 18.54	13.44	13.9%