KVC.VN
Kim Vi Inox Import Export Production JSC
Price:  
1,700.00 
VND
Volume:  
625,000.00
Viet Nam | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KVC.VN Intrinsic Value

211.80 %
Upside

What is the intrinsic value of KVC.VN?

As of 2025-07-14, the Intrinsic Value of Kim Vi Inox Import Export Production JSC (KVC.VN) is 5,301.20 VND. This KVC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,700.00 VND, the upside of Kim Vi Inox Import Export Production JSC is 211.80%.

The range of the Intrinsic Value is 3,842.70 - 8,539.11 VND

Is KVC.VN undervalued or overvalued?

Based on its market price of 1,700.00 VND and our intrinsic valuation, Kim Vi Inox Import Export Production JSC (KVC.VN) is undervalued by 211.80%.

1,700.00 VND
Stock Price
5,301.20 VND
Intrinsic Value
Intrinsic Value Details

KVC.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3,842.70 - 8,539.11 5,301.20 211.8%
DCF (Growth 10y) 5,751.73 - 11,911.94 7,676.31 351.5%
DCF (EBITDA 5y) 4,801.12 - 5,826.51 5,212.58 206.6%
DCF (EBITDA 10y) 5,874.66 - 7,287.95 6,464.76 280.3%
Fair Value -77.15 - -77.15 -77.15 -104.54%
P/E (193.48) - 2,224.00 847.54 -50.1%
EV/EBITDA 883.53 - 6,315.34 3,293.67 93.7%
EPV 5,084.11 - 6,677.50 5,880.81 245.9%
DDM - Stable (152.41) - (415.18) (283.80) -116.7%
DDM - Multi 3,966.56 - 8,414.61 5,393.66 217.3%

KVC.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 64,350.00
Beta 2.08
Outstanding shares (mil) 37.85
Enterprise Value (mil) 119,906.40
Market risk premium 9.50%
Cost of Equity 7.22%
Cost of Debt 7.31%
WACC 6.48%