As of 2026-06-15, the Intrinsic Value of PC3 Investment JSC (PIC.VN) is 22,257.80 VND. This PIC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15,200.00 VND, the upside of PC3 Investment JSC is 46.40%.
The range of the Intrinsic Value is 17,105.17 - 32,856.75 VND
Based on its market price of 15,200.00 VND and our intrinsic valuation, PC3 Investment JSC (PIC.VN) is undervalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17,105.17 - 32,856.75 | 22,257.80 | 46.4% |
| DCF (Growth 10y) | 20,706.88 - 38,043.63 | 26,425.97 | 73.9% |
| DCF (EBITDA 5y) | 13,415.74 - 18,478.49 | 15,870.59 | 4.4% |
| DCF (EBITDA 10y) | 17,277.90 - 23,655.49 | 20,257.08 | 33.3% |
| Fair Value | 20,565.99 - 20,565.99 | 20,565.99 | 35.30% |
| P/E | 6,572.98 - 13,585.62 | 10,391.24 | -31.6% |
| EV/EBITDA | 7,184.08 - 20,530.74 | 13,189.09 | -13.2% |
| EPV | 22,139.76 - 28,997.43 | 25,568.60 | 68.2% |
| DDM - Stable | 9,123.22 - 23,687.86 | 16,405.55 | 7.9% |
| DDM - Multi | 14,598.14 - 27,584.09 | 18,912.27 | 24.4% |
| Market Cap (mil) | 506,768.00 |
| Beta | 0.11 |
| Outstanding shares (mil) | 33.34 |
| Enterprise Value (mil) | 506,478.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.16% |
| Cost of Debt | 5.04% |
| WACC | 7.96% |