As of 2025-11-06, the Intrinsic Value of Kien Hung JSC VN (KHS.VN) is 17,757.84 VND. This KHS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17,400.00 VND, the upside of Kien Hung JSC VN is 2.10%.
The range of the Intrinsic Value is 12,592.34 - 26,701.43 VND
Based on its market price of 17,400.00 VND and our intrinsic valuation, Kien Hung JSC VN (KHS.VN) is undervalued by 2.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,592.34 - 26,701.43 | 17,757.84 | 2.1% |
| DCF (Growth 10y) | 15,185.04 - 30,177.71 | 20,705.90 | 19.0% |
| DCF (EBITDA 5y) | 12,890.98 - 20,324.55 | 15,911.88 | -8.6% |
| DCF (EBITDA 10y) | 15,339.30 - 24,572.75 | 19,133.84 | 10.0% |
| Fair Value | 89,810.25 - 89,810.25 | 89,810.25 | 416.15% |
| P/E | 11,317.35 - 49,072.32 | 29,027.97 | 66.8% |
| EV/EBITDA | 15,386.67 - 43,704.57 | 26,987.05 | 55.1% |
| EPV | 28,524.73 - 45,630.63 | 37,077.70 | 113.1% |
| DDM - Stable | 18,439.14 - 39,596.18 | 29,017.70 | 66.8% |
| DDM - Multi | 6,348.94 - 10,747.04 | 7,991.08 | -54.1% |
| Market Cap (mil) | 241,860.00 |
| Beta | 1.31 |
| Outstanding shares (mil) | 13.90 |
| Enterprise Value (mil) | 360,865.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.40% |
| Cost of Debt | 4.74% |
| WACC | 7.85% |