What is the intrinsic value of PDB.VN?

As of 2025-07-07, the Intrinsic Value of Dufago Construction Materials Corp (PDB.VN) is 9,216.55 VND. This PDB.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,600.00 VND, the upside of Dufago Construction Materials Corp is -26.90%.

The range of the Intrinsic Value is 6,939.15 - 13,688.12 VND

Is PDB.VN undervalued or overvalued?

Based on its market price of 12,600.00 VND and our intrinsic valuation, Dufago Construction Materials Corp (PDB.VN) is overvalued by 26.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	6,939.15 - 13,688.12	9,216.55	-26.9%
DCF (Growth 10y)	8,325.49 - 15,290.03	10,700.73	-15.1%
DCF (EBITDA 5y)	13,219.72 - 20,396.31	16,162.14	28.3%
DCF (EBITDA 10y)	13,243.00 - 21,013.37	16,402.19	30.2%
Fair Value	37,347.00 - 37,347.00	37,347.00	196.40%
P/E	11,613.03 - 33,223.96	15,763.60	25.1%
EV/EBITDA	12,135.44 - 35,390.05	22,044.32	75.0%
EPV	16,737.03 - 22,026.54	19,381.82	53.8%
DDM - Stable	10,803.35 - 25,894.73	18,349.05	45.6%
DDM - Multi	8,680.95 - 16,424.16	11,383.84	-9.7%