As of 2025-07-08, the Intrinsic Value of Song Hong Aluminum JSC (NSH.VN) is 75,835.67 VND. This NSH.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,200.00 VND, the upside of Song Hong Aluminum JSC is 1,705.60%.
The range of the Intrinsic Value is 46,963.67 - 150,469.11 VND
Based on its market price of 4,200.00 VND and our intrinsic valuation, Song Hong Aluminum JSC (NSH.VN) is undervalued by 1,705.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46,963.67 - 150,469.11 | 75,835.67 | 1705.6% |
| DCF (Growth 10y) | 63,433.02 - 180,850.74 | 96,381.83 | 2194.8% |
| DCF (EBITDA 5y) | 12,112.25 - 36,649.50 | 24,194.50 | 476.1% |
| DCF (EBITDA 10y) | 29,481.71 - 59,797.11 | 43,835.50 | 943.7% |
| Fair Value | 3,036.28 - 3,036.28 | 3,036.28 | -27.71% |
| P/E | 1,790.19 - 12,994.26 | 6,661.18 | 58.6% |
| EV/EBITDA | (39,630.37) - 1,673.42 | (24,874.08) | -692.2% |
| EPV | 3,889.83 - 13,294.99 | 8,592.41 | 104.6% |
| DDM - Stable | 479.74 - 1,994.36 | 1,237.05 | -70.5% |
| DDM - Multi | 11,227.61 - 43,276.53 | 18,651.14 | 344.1% |
| Market Cap (mil) | 86,898.00 |
| Beta | 1.32 |
| Outstanding shares (mil) | 20.69 |
| Enterprise Value (mil) | 573,708.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 13.60% |
| Cost of Debt | 6.63% |
| WACC | 6.36% |