As of 2025-07-07, the Intrinsic Value of Intimex Hoa Cam Concrete JSC (HCC.VN) is 28,713.34 VND. This HCC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,100.00 VND, the upside of Intimex Hoa Cam Concrete JSC is 58.60%.
The range of the Intrinsic Value is 23,381.89 - 37,630.60 VND
Based on its market price of 18,100.00 VND and our intrinsic valuation, Intimex Hoa Cam Concrete JSC (HCC.VN) is undervalued by 58.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23,381.89 - 37,630.60 | 28,713.34 | 58.6% |
| DCF (Growth 10y) | 25,120.04 - 39,603.56 | 30,567.48 | 68.9% |
| DCF (EBITDA 5y) | 23,402.37 - 33,609.07 | 27,593.42 | 52.4% |
| DCF (EBITDA 10y) | 25,988.25 - 37,962.72 | 30,876.01 | 70.6% |
| Fair Value | 60,499.00 - 60,499.00 | 60,499.00 | 234.25% |
| P/E | 21,859.78 - 53,819.78 | 27,310.46 | 50.9% |
| EV/EBITDA | 18,784.63 - 31,543.94 | 24,535.66 | 35.6% |
| EPV | 20,065.19 - 27,874.01 | 23,969.63 | 32.4% |
| DDM - Stable | 12,085.45 - 22,979.22 | 17,532.36 | -3.1% |
| DDM - Multi | 13,617.77 - 19,995.58 | 16,188.96 | -10.6% |
| Market Cap (mil) | 118,012.00 |
| Beta | 0.61 |
| Outstanding shares (mil) | 6.52 |
| Enterprise Value (mil) | 105,792.20 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.25% |
| Cost of Debt | 5.50% |
| WACC | 8.34% |