What is the intrinsic value of NED.VN?

As of 2026-04-05, the Intrinsic Value of North-West Electric Investment and Development JSC (NED.VN) is 14,728.37 VND. This NED.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7,000.00 VND, the upside of North-West Electric Investment and Development JSC is 110.40%.

The range of the Intrinsic Value is 11,862.89 - 19,329.82 VND

Is NED.VN undervalued or overvalued?

Based on its market price of 7,000.00 VND and our intrinsic valuation, North-West Electric Investment and Development JSC (NED.VN) is undervalued by 110.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11,862.89 - 19,329.82	14,728.37	110.4%
DCF (Growth 10y)	14,625.85 - 23,544.32	18,060.91	158.0%
DCF (EBITDA 5y)	8,281.54 - 11,636.95	9,931.31	41.9%
DCF (EBITDA 10y)	11,633.28 - 16,250.63	13,794.18	97.1%
Fair Value	23,746.55 - 23,746.55	23,746.55	239.24%
P/E	6,947.12 - 11,322.35	7,839.90	12.0%
EV/EBITDA	4,942.08 - 10,286.75	7,368.30	5.3%
EPV	11,797.54 - 16,967.56	14,382.54	105.5%
DDM - Stable	6,340.27 - 11,040.48	8,690.37	24.1%
DDM - Multi	8,509.73 - 11,331.21	9,709.33	38.7%