As of 2025-07-07, the Intrinsic Value of Vinacomin Investment, Trading And Service JSC (ITS.VN) is 35,750.76 VND. This ITS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,300.00 VND, the upside of Vinacomin Investment, Trading And Service JSC is 574.50%.
The range of the Intrinsic Value is 10,034.49 - 118,675.72 VND
Based on its market price of 5,300.00 VND and our intrinsic valuation, Vinacomin Investment, Trading And Service JSC (ITS.VN) is undervalued by 574.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,034.49 - 118,675.72 | 35,750.76 | 574.5% |
| DCF (Growth 10y) | 30,115.07 - 191,803.31 | 68,519.65 | 1192.8% |
| DCF (EBITDA 5y) | 32,390.68 - 95,707.29 | 62,712.02 | 1083.2% |
| DCF (EBITDA 10y) | 49,299.69 - 163,579.87 | 96,333.00 | 1717.6% |
| Fair Value | 3,756.18 - 3,756.18 | 3,756.18 | -29.13% |
| P/E | 1,920.15 - 11,129.71 | 5,531.61 | 4.4% |
| EV/EBITDA | (19,939.08) - (6,952.59) | (11,744.97) | -321.6% |
| EPV | (26,217.72) - (16,609.70) | (21,413.72) | -504.0% |
| DDM - Stable | 525.51 - 1,482.01 | 1,003.76 | -81.1% |
| DDM - Multi | 26,958.22 - 58,062.96 | 36,759.37 | 593.6% |
| Market Cap (mil) | 140,238.00 |
| Beta | 0.63 |
| Outstanding shares (mil) | 26.46 |
| Enterprise Value (mil) | 1,067,931.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 16.57% |
| Cost of Debt | 14.42% |
| WACC | 11.83% |