As of 2025-07-10, the Intrinsic Value of Licogi Corporation JSC (LIC.VN) is 17,588.11 VND. This LIC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32,900.00 VND, the upside of Licogi Corporation JSC is -46.50%.
The range of the Intrinsic Value is 5,428.58 - 50,850.65 VND
Based on its market price of 32,900.00 VND and our intrinsic valuation, Licogi Corporation JSC (LIC.VN) is overvalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,428.58 - 50,850.65 | 17,588.11 | -46.5% |
| DCF (Growth 10y) | 13,668.33 - 72,073.51 | 29,468.78 | -10.4% |
| DCF (EBITDA 5y) | 8,855.52 - 21,670.98 | 13,125.46 | -60.1% |
| DCF (EBITDA 10y) | 16,067.65 - 40,051.08 | 24,808.86 | -24.6% |
| Fair Value | 20,824.15 - 20,824.15 | 20,824.15 | -36.70% |
| P/E | 6,963.59 - 18,224.21 | 11,766.19 | -64.2% |
| EV/EBITDA | (14,049.29) - (9,466.24) | (12,333.87) | -137.5% |
| EPV | (16,290.08) - (14,028.65) | (15,159.33) | -146.1% |
| DDM - Stable | 5,266.97 - 12,253.93 | 8,760.46 | -73.4% |
| DDM - Multi | 28,952.21 - 53,655.27 | 37,741.33 | 14.7% |
| Market Cap (mil) | 2,961,000.00 |
| Beta | 6.55 |
| Outstanding shares (mil) | 90.00 |
| Enterprise Value (mil) | 4,712,840.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.59% |
| Cost of Debt | 15.38% |
| WACC | 11.85% |