As of 2025-07-06, the Intrinsic Value of Ninh Binh Phosphate Fertilizer JSC (NFC.VN) is 83,912.91 VND. This NFC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65,000.00 VND, the upside of Ninh Binh Phosphate Fertilizer JSC is 29.10%.
The range of the Intrinsic Value is 70,343.92 - 106,231.70 VND
Based on its market price of 65,000.00 VND and our intrinsic valuation, Ninh Binh Phosphate Fertilizer JSC (NFC.VN) is undervalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70,343.92 - 106,231.70 | 83,912.91 | 29.1% |
| DCF (Growth 10y) | 102,350.22 - 155,044.91 | 122,439.92 | 88.4% |
| DCF (EBITDA 5y) | 76,975.42 - 109,481.61 | 94,436.91 | 45.3% |
| DCF (EBITDA 10y) | 102,267.96 - 145,562.85 | 123,961.13 | 90.7% |
| Fair Value | 116,230.00 - 116,230.00 | 116,230.00 | 78.82% |
| P/E | 42,479.27 - 64,530.88 | 54,682.46 | -15.9% |
| EV/EBITDA | 49,201.39 - 67,290.32 | 59,974.09 | -7.7% |
| EPV | 31,206.77 - 35,804.45 | 33,505.59 | -48.5% |
| DDM - Stable | 19,193.03 - 42,723.93 | 30,958.49 | -52.4% |
| DDM - Multi | 37,239.67 - 68,858.23 | 48,758.42 | -25.0% |
| Market Cap (mil) | 1,022,450.00 |
| Beta | 0.57 |
| Outstanding shares (mil) | 15.73 |
| Enterprise Value (mil) | 813,692.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 15.38% |
| Cost of Debt | 9.08% |
| WACC | 11.31% |