As of 2025-06-09, the Intrinsic Value of FPT Corp (FPT.VN) is 75.61 VND. This FPT.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.50 VND, the upside of FPT Corp is -35.10%.
The range of the Intrinsic Value is 59.04 - 104.68 VND
Based on its market price of 116.50 VND and our intrinsic valuation, FPT Corp (FPT.VN) is overvalued by 35.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.04 - 104.68 | 75.61 | -35.1% |
| DCF (Growth 10y) | 87.30 - 150.22 | 110.34 | -5.3% |
| DCF (EBITDA 5y) | 138.77 - 227.26 | 183.78 | 57.8% |
| DCF (EBITDA 10y) | 152.73 - 262.56 | 205.09 | 76.0% |
| Fair Value | 112.53 - 112.53 | 112.53 | -3.41% |
| P/E | 125.73 - 202.54 | 164.48 | 41.2% |
| EV/EBITDA | 64.44 - 154.65 | 110.99 | -4.7% |
| EPV | 20.32 - 28.11 | 24.21 | -79.2% |
| DDM - Stable | 31.37 - 69.50 | 50.44 | -56.7% |
| DDM - Multi | 69.20 - 117.16 | 86.85 | -25.5% |
| Market Cap (mil) | 172,411,000.00 |
| Beta | 1.12 |
| Outstanding shares (mil) | 1,479,922.80 |
| Enterprise Value (mil) | 184,963,200.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 13.31% |
| Cost of Debt | 4.25% |
| WACC | 12.53% |