What is the intrinsic value of PDR.VN?
As of 2025-07-14, the Intrinsic Value of Phat Dat Real Estate Development Corp (PDR.VN) is
0.88 VND. This PDR.VN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 17.10 VND, the upside of Phat Dat Real Estate Development Corp is
-94.85%.
Is PDR.VN undervalued or overvalued?
Based on its market price of 17.10 VND and our intrinsic valuation, Phat Dat Real Estate Development Corp (PDR.VN) is overvalued by 94.85%.
PDR.VN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6,462.89) - (1,471.95) |
(2,388.18) |
-14065.9% |
| DCF (Growth 10y) |
(2,156.76) - (9,586.16) |
(3,528.08) |
-20732.0% |
| DCF (EBITDA 5y) |
(385.89) - (408.53) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(925.22) - (1,095.74) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.88 - 0.88 |
0.88 |
-94.85% |
| P/E |
1.76 - 6.96 |
4.10 |
-76.0% |
| EV/EBITDA |
0.29 - 23.64 |
11.32 |
-33.8% |
| EPV |
(0.75) - 3.20 |
1.22 |
-92.8% |
| DDM - Stable |
1.19 - 4.82 |
3.00 |
-82.4% |
| DDM - Multi |
23.72 - 80.72 |
37.38 |
118.6% |
PDR.VN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,878,700.00 |
| Beta |
1.80 |
| Outstanding shares (mil) |
870,099.44 |
| Enterprise Value (mil) |
20,131,730.00 |
| Market risk premium |
9.50% |
| Cost of Equity |
10.83% |
| Cost of Debt |
8.83% |
| WACC |
9.79% |