As of 2025-07-13, the Intrinsic Value of Masan Meatlife Corp (MML.VN) is 47,793.65 VND. This MML.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32,800.00 VND, the upside of Masan Meatlife Corp is 45.70%.
The range of the Intrinsic Value is 28,887.65 - 98,811.69 VND
Based on its market price of 32,800.00 VND and our intrinsic valuation, Masan Meatlife Corp (MML.VN) is undervalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28,887.65 - 98,811.69 | 47,793.65 | 45.7% |
| DCF (Growth 10y) | 56,792.70 - 176,447.75 | 89,287.95 | 172.2% |
| DCF (EBITDA 5y) | 29,552.00 - 60,616.48 | 37,356.09 | 13.9% |
| DCF (EBITDA 10y) | 54,148.83 - 110,600.55 | 70,393.58 | 114.6% |
| Fair Value | 14,150.37 - 14,150.37 | 14,150.37 | -56.86% |
| P/E | 4,165.87 - 9,832.69 | 6,784.95 | -79.3% |
| EV/EBITDA | 659.46 - 15,385.90 | 5,535.18 | -83.1% |
| EPV | (18,269.55) - (21,168.26) | (19,718.89) | -160.1% |
| DDM - Stable | 3,828.80 - 12,781.86 | 8,305.33 | -74.7% |
| DDM - Multi | 29,508.25 - 81,126.21 | 43,826.47 | 33.6% |
| Market Cap (mil) | 10,792,840.00 |
| Beta | 1.02 |
| Outstanding shares (mil) | 329.05 |
| Enterprise Value (mil) | 15,136,540.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.17% |
| Cost of Debt | 11.22% |
| WACC | 10.01% |