As of 2025-06-03, the Intrinsic Value of Idico Corporation JSC (IDC.VN) is 60,885.45 VND. This IDC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42,500.00 VND, the upside of Idico Corporation JSC is 43.30%.
The range of the Intrinsic Value is 53,373.68 - 70,973.91 VND
Based on its market price of 42,500.00 VND and our intrinsic valuation, Idico Corporation JSC (IDC.VN) is undervalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53,373.68 - 70,973.91 | 60,885.45 | 43.3% |
| DCF (Growth 10y) | 68,105.02 - 90,381.23 | 77,649.39 | 82.7% |
| DCF (EBITDA 5y) | 102,055.56 - 138,961.12 | 118,268.93 | 178.3% |
| DCF (EBITDA 10y) | 105,746.33 - 149,303.76 | 124,608.82 | 193.2% |
| Fair Value | 124,560.25 - 124,560.25 | 124,560.25 | 193.08% |
| P/E | 66,202.77 - 102,338.99 | 82,381.07 | 93.8% |
| EV/EBITDA | 60,759.29 - 89,511.19 | 74,642.74 | 75.6% |
| EPV | 19,165.12 - 24,282.35 | 21,723.73 | -48.9% |
| DDM - Stable | 22,182.12 - 37,047.30 | 29,614.73 | -30.3% |
| DDM - Multi | 51,157.53 - 65,089.55 | 57,226.36 | 34.7% |
| Market Cap (mil) | 14,025,000.00 |
| Beta | 1.41 |
| Outstanding shares (mil) | 330.00 |
| Enterprise Value (mil) | 15,145,240.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 14.41% |
| Cost of Debt | 5.50% |
| WACC | 12.62% |