As of 2025-07-16, the Intrinsic Value of Kinhbac City Development Holding Corp (KBC.VN) is 1.57 VND. This KBC.VN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 26.30 VND, the upside of Kinhbac City Development Holding Corp is -94.00%.
The range of the Intrinsic Value is (24.65) - 57.37 VND
Based on its market price of 26.30 VND and our intrinsic valuation, Kinhbac City Development Holding Corp (KBC.VN) is overvalued by 94.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (397.92) - (260.85) | (311.54) | -1284.6% |
| DCF (Growth 10y) | (216.82) - (294.50) | (245.94) | -1035.1% |
| DCF (EBITDA 5y) | (24.65) - 57.37 | 1.57 | -94.0% |
| DCF (EBITDA 10y) | (30.18) - 102.17 | 11.62 | -55.8% |
| Fair Value | 40.73 - 40.73 | 40.73 | 54.87% |
| P/E | 24.67 - 36.91 | 27.79 | 5.7% |
| EV/EBITDA | 11.40 - 35.76 | 22.87 | -13.0% |
| EPV | (11.08) - (10.60) | (10.84) | -141.2% |
| DDM - Stable | 18.04 - 65.35 | 41.69 | 58.5% |
| DDM - Multi | 89.88 - 254.97 | 133.14 | 406.3% |
| Market Cap (mil) | 20,183,804.00 |
| Beta | 1.54 |
| Outstanding shares (mil) | 767,445.00 |
| Enterprise Value (mil) | 31,191,504.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.28% |
| Cost of Debt | 20.31% |
| WACC | 10.65% |