As of 2025-06-02, the Intrinsic Value of GTNFoods JSC (GTN.VN) is 13,267.08 VND. This GTN.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19,100.00 VND, the upside of GTNFoods JSC is -30.50%.
The range of the Intrinsic Value is 10,123.30 - 19,918.29 VND
Based on its market price of 19,100.00 VND and our intrinsic valuation, GTNFoods JSC (GTN.VN) is overvalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,123.30 - 19,918.29 | 13,267.08 | -30.5% |
| DCF (Growth 10y) | 11,204.03 - 20,749.50 | 14,309.12 | -25.1% |
| DCF (EBITDA 5y) | 10,184.77 - 14,984.42 | 12,785.81 | -33.1% |
| DCF (EBITDA 10y) | 11,135.56 - 16,398.70 | 13,765.32 | -27.9% |
| Fair Value | 4,244.23 - 4,244.23 | 4,244.23 | -77.78% |
| P/E | 3,940.65 - 13,387.14 | 7,809.70 | -59.1% |
| EV/EBITDA | 5,800.35 - 15,876.73 | 10,097.33 | -47.1% |
| EPV | 7,148.43 - 9,404.15 | 8,276.28 | -56.7% |
| DDM - Stable | 6,264.86 - 17,050.74 | 11,657.80 | -39.0% |
| DDM - Multi | 12,347.17 - 24,964.44 | 16,407.64 | -14.1% |
| Market Cap (mil) | 4,775,000.00 |
| Beta | 0.58 |
| Outstanding shares (mil) | 250.00 |
| Enterprise Value (mil) | 4,673,944.00 |
| Market risk premium | 8.30% |
| Cost of Equity | 10.53% |
| Cost of Debt | 5.00% |
| WACC | 10.44% |