As of 2025-05-30, the Intrinsic Value of Vinacomin NuiBeo Coal JSC (NBC.VN) is 92.59 VND. This NBC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.90 VND, the upside of Vinacomin NuiBeo Coal JSC is 835.30%.
The range of the Intrinsic Value is 66.09 - 143.23 VND
Based on its market price of 9.90 VND and our intrinsic valuation, Vinacomin NuiBeo Coal JSC (NBC.VN) is undervalued by 835.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66.09 - 143.23 | 92.59 | 835.3% |
| DCF (Growth 10y) | 99.55 - 191.97 | 131.48 | 1228.0% |
| DCF (EBITDA 5y) | 19.62 - 28.53 | 25.45 | 157.1% |
| DCF (EBITDA 10y) | 45.80 - 57.69 | 52.87 | 434.0% |
| Fair Value | 16.12 - 16.12 | 16.12 | 62.81% |
| P/E | 4.04 - 10.95 | 7.35 | -25.8% |
| EV/EBITDA | (3.65) - 13.42 | 4.85 | -51.0% |
| EPV | 112.96 - 137.67 | 125.32 | 1165.8% |
| DDM - Stable | 4.93 - 11.69 | 8.31 | -16.1% |
| DDM - Multi | 42.20 - 73.74 | 53.34 | 438.8% |
| Market Cap (mil) | 370,028.34 |
| Beta | 0.73 |
| Outstanding shares (mil) | 37,376.60 |
| Enterprise Value (mil) | 1,432,798.40 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.18% |
| Cost of Debt | 6.62% |
| WACC | 6.97% |