As of 2025-07-03, the Intrinsic Value of Hydro Power JSC-power No.3 (DRL.VN) is 85.49 VND. This DRL.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.00 VND, the upside of Hydro Power JSC-power No.3 is 50.00%.
The range of the Intrinsic Value is 69.89 - 111.27 VND
Based on its market price of 57.00 VND and our intrinsic valuation, Hydro Power JSC-power No.3 (DRL.VN) is undervalued by 50.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 69.89 - 111.27 | 85.49 | 50.0% |
| DCF (Growth 10y) | 75.83 - 117.37 | 91.57 | 60.7% |
| DCF (EBITDA 5y) | 63.47 - 75.56 | 67.98 | 19.3% |
| DCF (EBITDA 10y) | 71.09 - 86.93 | 77.44 | 35.9% |
| Fair Value | 23.60 - 23.60 | 23.60 | -58.60% |
| P/E | 57.47 - 60.23 | 58.57 | 2.7% |
| EV/EBITDA | 53.34 - 61.78 | 56.49 | -0.9% |
| EPV | 75.82 - 101.28 | 88.55 | 55.4% |
| DDM - Stable | 33.07 - 80.63 | 56.85 | -0.3% |
| DDM - Multi | 49.59 - 88.34 | 63.01 | 10.5% |
| Market Cap (mil) | 540,549.80 |
| Beta | 0.08 |
| Outstanding shares (mil) | 9,483.33 |
| Enterprise Value (mil) | 536,270.94 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.13% |
| Cost of Debt | 5.00% |
| WACC | 6.11% |