As of 2026-04-04, the Intrinsic Value of Idico Corporation JSC (IDC.VN) is 65,787.35 VND. This IDC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46,800.00 VND, the upside of Idico Corporation JSC is 40.60%.
The range of the Intrinsic Value is 51,575.80 - 88,570.62 VND
Based on its market price of 46,800.00 VND and our intrinsic valuation, Idico Corporation JSC (IDC.VN) is undervalued by 40.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51,575.80 - 88,570.62 | 65,787.35 | 40.6% |
| DCF (Growth 10y) | 63,922.30 - 106,790.58 | 80,466.93 | 71.9% |
| DCF (EBITDA 5y) | 82,438.79 - 117,889.18 | 96,847.46 | 106.9% |
| DCF (EBITDA 10y) | 87,590.24 - 131,887.86 | 105,712.75 | 125.9% |
| Fair Value | 127,259.00 - 127,259.00 | 127,259.00 | 171.92% |
| P/E | 55,254.61 - 75,597.10 | 66,444.12 | 42.0% |
| EV/EBITDA | 38,959.72 - 78,750.65 | 55,364.98 | 18.3% |
| EPV | (434.27) - 4,504.41 | 2,035.07 | -95.7% |
| DDM - Stable | 29,743.90 - 57,688.10 | 43,715.94 | -6.6% |
| DDM - Multi | 60,272.84 - 88,946.38 | 71,716.21 | 53.2% |
| Market Cap (mil) | 17,760,600.00 |
| Beta | 0.94 |
| Outstanding shares (mil) | 379.50 |
| Enterprise Value (mil) | 23,084,710.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.96% |
| Cost of Debt | 5.50% |
| WACC | 9.32% |