As of 2025-05-29, the Intrinsic Value of Viet Tri Chemical JSC (HVT.VN) is 46.93 VND. This HVT.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.90 VND, the upside of Viet Tri Chemical JSC is 47.10%.
The range of the Intrinsic Value is 36.75 - 64.65 VND
Based on its market price of 31.90 VND and our intrinsic valuation, Viet Tri Chemical JSC (HVT.VN) is undervalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.75 - 64.65 | 46.93 | 47.1% |
| DCF (Growth 10y) | 41.33 - 71.03 | 52.22 | 63.7% |
| DCF (EBITDA 5y) | 62.77 - 107.55 | 88.83 | 178.5% |
| DCF (EBITDA 10y) | 61.00 - 108.72 | 86.24 | 170.3% |
| Fair Value | 87.65 - 87.65 | 87.65 | 174.76% |
| P/E | 30.20 - 52.90 | 41.21 | 29.2% |
| EV/EBITDA | 48.64 - 97.98 | 70.42 | 120.7% |
| EPV | 24.53 - 38.43 | 31.48 | -1.3% |
| DDM - Stable | 22.55 - 49.52 | 36.04 | 13.0% |
| DDM - Multi | 26.86 - 46.38 | 34.05 | 6.7% |
| Market Cap (mil) | 805,513.25 |
| Beta | 0.72 |
| Outstanding shares (mil) | 25,251.20 |
| Enterprise Value (mil) | 916,930.25 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.32% |
| Cost of Debt | 4.95% |
| WACC | 8.21% |