As of 2025-05-15, the Intrinsic Value of Petrovietnam Low Pressure Gas Distribution JSC (PGD.VN) is 38.83 VND. This PGD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.50 VND, the upside of Petrovietnam Low Pressure Gas Distribution JSC is 36.30%.
The range of the Intrinsic Value is 34.47 - 45.38 VND
Based on its market price of 28.50 VND and our intrinsic valuation, Petrovietnam Low Pressure Gas Distribution JSC (PGD.VN) is undervalued by 36.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.47 - 45.38 | 38.83 | 36.3% |
| DCF (Growth 10y) | 40.05 - 53.44 | 45.42 | 59.4% |
| DCF (EBITDA 5y) | 24.94 - 43.59 | 30.89 | 8.4% |
| DCF (EBITDA 10y) | 31.21 - 48.66 | 36.83 | 29.2% |
| Fair Value | 13.50 - 13.50 | 13.50 | -52.65% |
| P/E | 23.17 - 34.27 | 27.38 | -3.9% |
| EV/EBITDA | 16.99 - 35.13 | 23.33 | -18.1% |
| EPV | 46.80 - 58.07 | 52.43 | 84.0% |
| DDM - Stable | 8.20 - 16.35 | 12.28 | -56.9% |
| DDM - Multi | 23.19 - 31.29 | 26.42 | -7.3% |
| Market Cap (mil) | 2,826,336.50 |
| Beta | 0.19 |
| Outstanding shares (mil) | 99,169.70 |
| Enterprise Value (mil) | 1,784,636.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 14.03% |
| Cost of Debt | 5.00% |
| WACC | 9.00% |