As of 2025-07-18, the Intrinsic Value of Viet Nam Mechanization Electrification and Construction JSC (MCG.VN) is 2,264.28 VND. This MCG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3,400.00 VND, the upside of Viet Nam Mechanization Electrification and Construction JSC is -33.40%.
The range of the Intrinsic Value is (5,210.27) - 106,123.16 VND
Based on its market price of 3,400.00 VND and our intrinsic valuation, Viet Nam Mechanization Electrification and Construction JSC (MCG.VN) is overvalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,186.67) - 87,784.04 | (835.28) | -124.6% |
| DCF (Growth 10y) | (5,210.27) - 106,123.16 | 2,264.28 | -33.4% |
| DCF (EBITDA 5y) | (10,610.51) - (9,198.81) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (9,320.34) - (7,473.84) | (1,234.50) | -123450.0% |
| Fair Value | -322.22 - -322.22 | -322.22 | -109.48% |
| P/E | (1,211.54) - (1,849.53) | (1,504.76) | -144.3% |
| EV/EBITDA | (10,008.02) - (8,047.50) | (9,258.67) | -372.3% |
| EPV | (12,900.24) - (12,559.12) | (12,729.67) | -474.4% |
| DDM - Stable | (755.26) - (14,955.69) | (7,855.48) | -331.0% |
| DDM - Multi | (74.22) - (1,159.31) | (139.78) | -104.1% |
| Market Cap (mil) | 133,408.19 |
| Beta | 6.22 |
| Outstanding shares (mil) | 39.24 |
| Enterprise Value (mil) | 683,625.20 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.04% |
| Cost of Debt | 5.52% |
| WACC | 5.73% |