As of 2025-05-18, the Intrinsic Value of Vinacomin Mong Duong Coal JSC (MDC.VN) is 30.29 VND. This MDC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.90 VND, the upside of Vinacomin Mong Duong Coal JSC is 177.90%.
The range of the Intrinsic Value is 19.46 - 52.82 VND
Based on its market price of 10.90 VND and our intrinsic valuation, Vinacomin Mong Duong Coal JSC (MDC.VN) is undervalued by 177.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.46 - 52.82 | 30.29 | 177.9% |
| DCF (Growth 10y) | 22.41 - 56.93 | 33.69 | 209.1% |
| DCF (EBITDA 5y) | 13.62 - 22.72 | 18.95 | 73.8% |
| DCF (EBITDA 10y) | 18.72 - 32.07 | 25.52 | 134.1% |
| Fair Value | 55.30 - 55.30 | 55.30 | 407.37% |
| P/E | 9.78 - 14.94 | 12.64 | 16.0% |
| EV/EBITDA | 6.67 - 12.57 | 11.20 | 2.8% |
| EPV | 29.75 - 60.78 | 45.26 | 315.3% |
| DDM - Stable | 8.32 - 22.88 | 15.60 | 43.1% |
| DDM - Multi | 11.75 - 26.84 | 16.49 | 51.3% |
| Market Cap (mil) | 235,602.00 |
| Beta | -0.29 |
| Outstanding shares (mil) | 21,614.86 |
| Enterprise Value (mil) | 529,676.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 14.16% |
| Cost of Debt | 4.87% |
| WACC | 7.68% |