As of 2025-05-19, the Intrinsic Value of Lilama 69-1 JSC (L61.VN) is 16.50 VND. This L61.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.30 VND, the upside of Lilama 69-1 JSC is 1,169.10%.
The range of the Intrinsic Value is 10.84 - 36.89 VND
Based on its market price of 1.30 VND and our intrinsic valuation, Lilama 69-1 JSC (L61.VN) is undervalued by 1,169.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.84 - 36.89 | 16.50 | 1169.1% |
| DCF (Growth 10y) | 14.80 - 46.45 | 21.67 | 1567.0% |
| DCF (EBITDA 5y) | 2.83 - 3.38 | 3.03 | 133.4% |
| DCF (EBITDA 10y) | 5.20 - 5.91 | 5.46 | 320.3% |
| Fair Value | -31.94 - -31.94 | -31.94 | -2,557.28% |
| P/E | (65.04) - (68.11) | (75.23) | -5886.9% |
| EV/EBITDA | (41.23) - (38.41) | (39.98) | -3175.6% |
| EPV | (62.44) - (62.77) | (62.60) | -4915.5% |
| DDM - Stable | (8.92) - (48.96) | (28.94) | -2326.2% |
| DDM - Multi | (0.83) - (5.46) | (1.60) | -222.9% |
| Market Cap (mil) | 9,849.06 |
| Beta | -2.84 |
| Outstanding shares (mil) | 7,576.20 |
| Enterprise Value (mil) | 305,946.06 |
| Market risk premium | 9.50% |
| Cost of Equity | 32.94% |
| Cost of Debt | 4.25% |
| WACC | 3.81% |