As of 2026-05-30, the Intrinsic Value of Gemadept Corp (GMD.VN) is 45,759.91 VND. This GMD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72,300.00 VND, the upside of Gemadept Corp is -36.70%.
The range of the Intrinsic Value is 33,271.08 - 74,982.31 VND
Based on its market price of 72,300.00 VND and our intrinsic valuation, Gemadept Corp (GMD.VN) is overvalued by 36.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33,271.08 - 74,982.31 | 45,759.91 | -36.7% |
| DCF (Growth 10y) | 50,362.33 - 109,679.13 | 68,215.01 | -5.7% |
| DCF (EBITDA 5y) | 41,080.40 - 47,629.92 | 43,543.76 | -39.8% |
| DCF (EBITDA 10y) | 53,867.76 - 65,568.82 | 58,637.75 | -18.9% |
| Fair Value | 110,603.75 - 110,603.75 | 110,603.75 | 52.98% |
| P/E | 34,862.30 - 51,143.51 | 42,267.82 | -41.5% |
| EV/EBITDA | 18,344.02 - 45,163.64 | 26,925.34 | -62.8% |
| EPV | 10,187.05 - 13,061.95 | 11,624.50 | -83.9% |
| DDM - Stable | 46,548.88 - 133,515.29 | 90,032.12 | 24.5% |
| DDM - Multi | 103,692.86 - 216,211.41 | 138,602.34 | 91.7% |
| Market Cap (mil) | 30,835,950.00 |
| Beta | 0.73 |
| Outstanding shares (mil) | 426.50 |
| Enterprise Value (mil) | 31,348,000.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.82% |
| Cost of Debt | 5.25% |
| WACC | 7.61% |