As of 2025-07-18, the Intrinsic Value of Ba Ria Vung Tau House Development JSC (HDC.VN) is 47.08 VND. This HDC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 25.40 VND, the upside of Ba Ria Vung Tau House Development JSC is 85.40%.
The range of the Intrinsic Value is 16.08 - 587.84 VND
Based on its market price of 25.40 VND and our intrinsic valuation, Ba Ria Vung Tau House Development JSC (HDC.VN) is undervalued by 85.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (750.69) - (54.76) | (92.63) | -464.7% |
| DCF (Growth 10y) | 16.08 - 587.84 | 47.08 | 85.4% |
| DCF (EBITDA 5y) | 16.03 - 44.02 | 29.27 | 15.2% |
| DCF (EBITDA 10y) | 34.23 - 83.03 | 56.38 | 122.0% |
| Fair Value | 2.41 - 2.41 | 2.41 | -90.50% |
| P/E | 6.02 - 8.96 | 7.73 | -69.6% |
| EV/EBITDA | 1.26 - 11.00 | 5.44 | -78.6% |
| EPV | 3.10 - 8.28 | 5.69 | -77.6% |
| DDM - Stable | 6.69 - 41.82 | 24.26 | -4.5% |
| DDM - Multi | 33.98 - 166.46 | 56.59 | 122.8% |
| Market Cap (mil) | 4,120,007.00 |
| Beta | 1.19 |
| Outstanding shares (mil) | 162,205.00 |
| Enterprise Value (mil) | 5,695,217.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.03% |
| Cost of Debt | 5.50% |
| WACC | 6.29% |