As of 2025-07-03, the Intrinsic Value of Gia Lai Electricity JSC (GEG.VN) is 6.87 VND. This GEG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.75 VND, the upside of Gia Lai Electricity JSC is -56.40%.
The range of the Intrinsic Value is (2.89) - 32.35 VND
Based on its market price of 15.75 VND and our intrinsic valuation, Gia Lai Electricity JSC (GEG.VN) is overvalued by 56.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.89) - 32.35 | 6.87 | -56.4% |
| DCF (Growth 10y) | 36.66 - 125.99 | 61.45 | 290.2% |
| DCF (EBITDA 5y) | 59.08 - 75.26 | 64.77 | 311.2% |
| DCF (EBITDA 10y) | 81.09 - 103.28 | 89.26 | 466.7% |
| Fair Value | 5.61 - 5.61 | 5.61 | -64.37% |
| P/E | 9.21 - 15.04 | 11.82 | -24.9% |
| EV/EBITDA | 18.49 - 98.54 | 58.84 | 273.6% |
| EPV | (69.96) - (74.32) | (72.14) | -558.0% |
| DDM - Stable | 16.97 - 123.59 | 70.28 | 346.2% |
| DDM - Multi | 22.70 - 126.35 | 38.27 | 143.0% |
| Market Cap (mil) | 5,661,274.50 |
| Beta | 0.88 |
| Outstanding shares (mil) | 359,446.00 |
| Enterprise Value (mil) | 14,552,374.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 6.72% |
| Cost of Debt | 8.28% |
| WACC | 6.96% |