As of 2025-07-07, the Intrinsic Value of Khanh Hoa Power Centrifugal Concrete JSC (KCE.VN) is 16,318.73 VND. This KCE.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,500.00 VND, the upside of Khanh Hoa Power Centrifugal Concrete JSC is 30.50%.
The range of the Intrinsic Value is 13,307.38 - 20,369.34 VND
Based on its market price of 12,500.00 VND and our intrinsic valuation, Khanh Hoa Power Centrifugal Concrete JSC (KCE.VN) is undervalued by 30.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,307.38 - 20,369.34 | 16,318.73 | 30.5% |
| DCF (Growth 10y) | 12,847.73 - 18,606.63 | 15,317.87 | 22.5% |
| DCF (EBITDA 5y) | 29,307.21 - 34,661.73 | 32,557.56 | 160.5% |
| DCF (EBITDA 10y) | 26,586.31 - 32,437.29 | 29,891.89 | 139.1% |
| Fair Value | 3,310.43 - 3,310.43 | 3,310.43 | -73.52% |
| P/E | 2,420.59 - 47,800.35 | 13,003.64 | 4.0% |
| EV/EBITDA | 12,407.85 - 24,453.55 | 18,173.99 | 45.4% |
| EPV | 13,484.38 - 16,779.60 | 15,132.00 | 21.1% |
| DDM - Stable | 845.66 - 1,557.40 | 1,201.53 | -90.4% |
| DDM - Multi | 13,306.14 - 19,753.63 | 15,950.80 | 27.6% |
| Market Cap (mil) | 18,750.00 |
| Beta | |
| Outstanding shares (mil) | 1.50 |
| Enterprise Value (mil) | 33,441.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.31% |
| Cost of Debt | 7.00% |
| WACC | 7.91% |