As of 2025-08-17, the Intrinsic Value of Noi Bai Catering Services JSC (NCS.VN) is 41,075.71 VND. This NCS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37,500.00 VND, the upside of Noi Bai Catering Services JSC is 9.50%.
The range of the Intrinsic Value is 31,983.55 - 56,641.93 VND
Based on its market price of 37,500.00 VND and our intrinsic valuation, Noi Bai Catering Services JSC (NCS.VN) is undervalued by 9.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31,983.55 - 56,641.93 | 41,075.71 | 9.5% |
| DCF (Growth 10y) | 37,296.39 - 64,440.22 | 47,358.11 | 26.3% |
| DCF (EBITDA 5y) | 29,850.25 - 40,130.92 | 34,769.30 | -7.3% |
| DCF (EBITDA 10y) | 35,886.19 - 50,533.91 | 42,562.52 | 13.5% |
| Fair Value | 86,821.50 - 86,821.50 | 86,821.50 | 131.52% |
| P/E | 30,982.70 - 42,507.85 | 34,358.38 | -8.4% |
| EV/EBITDA | 28,808.15 - 44,822.81 | 37,357.10 | -0.4% |
| EPV | 31,915.24 - 48,408.68 | 40,161.95 | 7.1% |
| DDM - Stable | 20,285.37 - 42,779.55 | 31,532.48 | -15.9% |
| DDM - Multi | 20,461.99 - 35,320.46 | 26,065.40 | -30.5% |
| Market Cap (mil) | 673,125.00 |
| Beta | 0.51 |
| Outstanding shares (mil) | 17.95 |
| Enterprise Value (mil) | 762,539.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.65% |
| Cost of Debt | 5.66% |
| WACC | 9.52% |