As of 2025-07-10, the Intrinsic Value of North Electrictiy Development and Investment JSC No2 (ND2.VN) is 52,378.68 VND. This ND2.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38,000.00 VND, the upside of North Electrictiy Development and Investment JSC No2 is 37.80%.
The range of the Intrinsic Value is 39,012.70 - 76,624.99 VND
Based on its market price of 38,000.00 VND and our intrinsic valuation, North Electrictiy Development and Investment JSC No2 (ND2.VN) is undervalued by 37.80%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 39,012.70 - 76,624.99 | 52,378.68 | 37.8% |
DCF (Growth 10y) | 46,994.17 - 89,113.64 | 62,029.21 | 63.2% |
DCF (EBITDA 5y) | 29,281.50 - 35,331.39 | 32,042.79 | -15.7% |
DCF (EBITDA 10y) | 39,085.63 - 50,515.97 | 44,282.15 | 16.5% |
Fair Value | 61,048.55 - 61,048.55 | 61,048.55 | 60.65% |
P/E | 32,133.93 - 39,528.59 | 35,759.59 | -5.9% |
EV/EBITDA | 20,490.79 - 39,376.05 | 32,697.11 | -14.0% |
EPV | 56,986.47 - 87,852.43 | 72,419.48 | 90.6% |
DDM - Stable | 25,137.58 - 53,671.80 | 39,404.68 | 3.7% |
DDM - Multi | 31,180.46 - 50,614.63 | 38,490.10 | 1.3% |
Market Cap (mil) | 1,899,620.00 |
Beta | 0.15 |
Outstanding shares (mil) | 49.99 |
Enterprise Value (mil) | 2,450,440.00 |
Market risk premium | 9.50% |
Cost of Equity | 8.10% |
Cost of Debt | 6.10% |
WACC | 7.54% |