As of 2025-07-03, the Intrinsic Value of Nuoc Trong Hydro Power JSC (NTH.VN) is 69,873.24 VND. This NTH.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53,000.00 VND, the upside of Nuoc Trong Hydro Power JSC is 31.80%.
The range of the Intrinsic Value is 54,085.23 - 100,730.90 VND
Based on its market price of 53,000.00 VND and our intrinsic valuation, Nuoc Trong Hydro Power JSC (NTH.VN) is undervalued by 31.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 54,085.23 - 100,730.90 | 69,873.24 | 31.8% |
| DCF (Growth 10y) | 59,337.57 - 108,570.09 | 76,099.63 | 43.6% |
| DCF (EBITDA 5y) | 56,909.33 - 72,519.04 | 63,048.24 | 19.0% |
| DCF (EBITDA 10y) | 61,203.06 - 84,443.36 | 70,682.80 | 33.4% |
| Fair Value | 50,741.59 - 50,741.59 | 50,741.59 | -4.26% |
| P/E | 58,142.61 - 68,060.66 | 62,725.21 | 18.3% |
| EV/EBITDA | 49,637.17 - 64,008.62 | 55,398.92 | 4.5% |
| EPV | 55,001.65 - 89,693.07 | 72,347.31 | 36.5% |
| DDM - Stable | 27,120.56 - 61,562.79 | 44,341.67 | -16.3% |
| DDM - Multi | 39,125.77 - 63,927.84 | 48,139.81 | -9.2% |
| Market Cap (mil) | 572,400.00 |
| Beta | 0.18 |
| Outstanding shares (mil) | 10.80 |
| Enterprise Value (mil) | 559,306.20 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.28% |
| Cost of Debt | 5.66% |
| WACC | 8.33% |