As of 2025-05-17, the Intrinsic Value of Central Vietnam Metal Corp (KMT.VN) is 392.59 VND. This KMT.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.00 VND, the upside of Central Vietnam Metal Corp is 3,825.90%.
The range of the Intrinsic Value is 218.53 - 1,103.32 VND
Based on its market price of 10.00 VND and our intrinsic valuation, Central Vietnam Metal Corp (KMT.VN) is undervalued by 3,825.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 218.53 - 1,103.32 | 392.59 | 3825.9% |
| DCF (Growth 10y) | 392.99 - 1,849.41 | 680.55 | 6705.5% |
| DCF (EBITDA 5y) | 274.94 - 922.76 | 603.66 | 5936.6% |
| DCF (EBITDA 10y) | 443.85 - 1,497.21 | 923.53 | 9135.3% |
| Fair Value | 23.35 - 23.35 | 23.35 | 133.53% |
| P/E | 9.58 - 55.24 | 26.74 | 167.4% |
| EV/EBITDA | (33.39) - 138.48 | 32.24 | 222.4% |
| EPV | (31.39) - (6.86) | (19.13) | -291.3% |
| DDM - Stable | 7.59 - 19.15 | 13.37 | 33.7% |
| DDM - Multi | 259.38 - 502.54 | 341.64 | 3316.4% |
| Market Cap (mil) | 98,465.60 |
| Beta | 0.47 |
| Outstanding shares (mil) | 9,846.56 |
| Enterprise Value (mil) | 671,398.60 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.58% |
| Cost of Debt | 10.63% |
| WACC | 7.56% |