As of 2025-07-14, the Intrinsic Value of Gia Lai Hydropower JSC (GHC.VN) is 43,141.84 VND. This GHC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30,100.00 VND, the upside of Gia Lai Hydropower JSC is 43.30%.
The range of the Intrinsic Value is 33,006.67 - 61,064.35 VND
Based on its market price of 30,100.00 VND and our intrinsic valuation, Gia Lai Hydropower JSC (GHC.VN) is undervalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33,006.67 - 61,064.35 | 43,141.84 | 43.3% |
| DCF (Growth 10y) | 36,417.21 - 64,889.26 | 46,759.13 | 55.3% |
| DCF (EBITDA 5y) | 26,306.40 - 30,822.49 | 28,418.57 | -5.6% |
| DCF (EBITDA 10y) | 31,396.52 - 39,192.39 | 34,999.34 | 16.3% |
| Fair Value | 63,540.81 - 63,540.81 | 63,540.81 | 111.10% |
| P/E | 37,532.10 - 60,786.07 | 45,572.74 | 51.4% |
| EV/EBITDA | 21,302.61 - 33,162.07 | 25,472.50 | -15.4% |
| EPV | 29,815.59 - 45,165.90 | 37,490.77 | 24.6% |
| DDM - Stable | 33,506.08 - 71,651.44 | 52,578.68 | 74.7% |
| DDM - Multi | 30,858.84 - 53,280.61 | 39,259.55 | 30.4% |
| Market Cap (mil) | 1,434,566.00 |
| Beta | 0.36 |
| Outstanding shares (mil) | 47.66 |
| Enterprise Value (mil) | 1,766,936.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.06% |
| Cost of Debt | 5.50% |
| WACC | 7.38% |