As of 2025-07-07, the Intrinsic Value of Pharmedic Pharmaceutical Medicinal JSC (PMC.VN) is 128,084.67 VND. This PMC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 105,500.00 VND, the upside of Pharmedic Pharmaceutical Medicinal JSC is 21.40%.
The range of the Intrinsic Value is 102,153.26 - 176,511.04 VND
Based on its market price of 105,500.00 VND and our intrinsic valuation, Pharmedic Pharmaceutical Medicinal JSC (PMC.VN) is undervalued by 21.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 102,153.26 - 176,511.04 | 128,084.67 | 21.4% |
| DCF (Growth 10y) | 112,608.36 - 183,918.72 | 137,720.26 | 30.5% |
| DCF (EBITDA 5y) | 99,050.09 - 110,740.28 | 103,999.13 | -1.4% |
| DCF (EBITDA 10y) | 110,797.28 - 129,383.62 | 119,028.02 | 12.8% |
| Fair Value | 47,230.50 - 47,230.50 | 47,230.50 | -55.23% |
| P/E | 96,795.09 - 118,265.15 | 102,965.95 | -2.4% |
| EV/EBITDA | 78,152.44 - 99,355.15 | 89,592.77 | -15.1% |
| EPV | 89,250.62 - 111,847.36 | 100,548.98 | -4.7% |
| DDM - Stable | 46,869.04 - 104,543.36 | 75,706.22 | -28.2% |
| DDM - Multi | 83,535.44 - 123,452.89 | 98,352.20 | -6.8% |
| Market Cap (mil) | 984,315.00 |
| Beta | 0.03 |
| Outstanding shares (mil) | 9.33 |
| Enterprise Value (mil) | 954,472.70 |
| Market risk premium | 9.50% |
| Cost of Equity | 13.12% |
| Cost of Debt | 5.00% |
| WACC | 8.56% |