What is the intrinsic value of HU4.VN?
As of 2025-06-04, the Intrinsic Value of Hud4 Investment and Construction JSC (HU4.VN) is
17,579.60 VND. This HU4.VN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12,500.00 VND, the upside of Hud4 Investment and Construction JSC is
40.64%.
Is HU4.VN undervalued or overvalued?
Based on its market price of 12,500.00 VND and our intrinsic valuation, Hud4 Investment and Construction JSC (HU4.VN) is undervalued by 40.64%.
12,500.00 VND
Stock Price
17,579.60 VND
Intrinsic Value
HU4.VN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(41,111.08) - 720,892.58 |
(18,766.13) |
-250.1% |
| DCF (Growth 10y) |
(77,603.78) - (748,018.03) |
(99,144.00) |
-893.2% |
| DCF (EBITDA 5y) |
(40,289.27) - 26,720.48 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(44,242.01) - 54,356.35 |
(1,234.50) |
-123450.0% |
| Fair Value |
17,579.60 - 17,579.60 |
17,579.60 |
40.64% |
| P/E |
9,914.93 - 14,934.15 |
12,469.42 |
-0.2% |
| EV/EBITDA |
(10,317.02) - 17,818.66 |
(73.81) |
-100.6% |
| EPV |
(6,866.66) - 12,447.55 |
2,790.45 |
-77.7% |
| DDM - Stable |
5,058.26 - 19,087.90 |
12,073.07 |
-3.4% |
| DDM - Multi |
15,826.71 - 50,202.51 |
24,521.33 |
96.2% |
HU4.VN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
187,500.00 |
| Beta |
1.36 |
| Outstanding shares (mil) |
15.00 |
| Enterprise Value (mil) |
515,873.00 |
| Market risk premium |
9.50% |
| Cost of Equity |
10.26% |
| Cost of Debt |
9.40% |
| WACC |
7.75% |