What is the intrinsic value of PCC.VN?

As of 2025-08-23, the Intrinsic Value of Petrolimex Construction 1 JSC Group (PCC.VN) is 34,852.61 VND. This PCC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24,000.00 VND, the upside of Petrolimex Construction 1 JSC Group is 45.20%.

The range of the Intrinsic Value is 26,174.49 - 50,152.45 VND

Is PCC.VN undervalued or overvalued?

Based on its market price of 24,000.00 VND and our intrinsic valuation, Petrolimex Construction 1 JSC Group (PCC.VN) is undervalued by 45.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	26,174.49 - 50,152.45	34,852.61	45.2%
DCF (Growth 10y)	25,871.81 - 47,944.08	33,908.00	41.3%
DCF (EBITDA 5y)	31,552.09 - 52,631.34	42,185.12	75.8%
DCF (EBITDA 10y)	31,835.02 - 55,281.83	42,791.25	78.3%
Fair Value	17,414.75 - 17,414.75	17,414.75	-27.44%
P/E	28,293.73 - 68,614.07	41,594.57	73.3%
EV/EBITDA	35,206.70 - 60,058.49	48,841.48	103.5%
EPV	30,347.92 - 45,769.30	38,058.61	58.6%
DDM - Stable	17,339.84 - 32,314.83	24,827.30	3.4%
DDM - Multi	13,096.27 - 19,461.61	15,686.96	-34.6%