ND2.VN
North Electrictiy Development and Investment JSC No2
Price:  
38,000.00 
VND
Volume:  
7,100.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ND2.VN Intrinsic Value

37.80 %
Upside

What is the intrinsic value of ND2.VN?

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

Is ND2.VN undervalued or overvalued?

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%.

38,000.00 VND
Stock Price
52,378.68 VND
Intrinsic Value
Intrinsic Value Details

ND2.VN Intrinsic Value - Valuation Summary

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%

ND2.VN Intrinsic Value - Key Valuation Metrics

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%