As of 2026-04-06, the Intrinsic Value of Masan Group Corp (MSN.VN) is 85,069.71 VND. This MSN.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75,300.00 VND, the upside of Masan Group Corp is 13.00%.
The range of the Intrinsic Value is 55,129.18 - 147,716.84 VND
Based on its market price of 75,300.00 VND and our intrinsic valuation, Masan Group Corp (MSN.VN) is undervalued by 13.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55,129.18 - 147,716.84 | 85,069.71 | 13.0% |
| DCF (Growth 10y) | 88,989.35 - 209,803.62 | 128,401.99 | 70.5% |
| DCF (EBITDA 5y) | 72,999.29 - 123,950.65 | 93,255.47 | 23.8% |
| DCF (EBITDA 10y) | 102,682.70 - 175,784.38 | 131,840.66 | 75.1% |
| Fair Value | 71,032.75 - 71,032.75 | 71,032.75 | -5.67% |
| P/E | 32,561.44 - 68,912.27 | 49,908.70 | -33.7% |
| EV/EBITDA | 14,971.28 - 54,887.36 | 35,444.90 | -52.9% |
| EPV | 4,377.54 - 17,906.88 | 11,142.18 | -85.2% |
| DDM - Stable | 20,471.05 - 52,249.28 | 36,360.17 | -51.7% |
| DDM - Multi | 83,804.12 - 166,468.43 | 111,520.69 | 48.1% |
| Market Cap (mil) | 108,877,780.00 |
| Beta | 0.36 |
| Outstanding shares (mil) | 1,445.92 |
| Enterprise Value (mil) | 161,653,070.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.80% |
| Cost of Debt | 12.14% |
| WACC | 10.53% |