As of 2025-05-18, the Intrinsic Value of Phuong Nam Cultural Joint Stock Corp (PNC.VN) is 12.69 VND. This PNC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.50 VND, the upside of Phuong Nam Cultural Joint Stock Corp is -38.10%.
The range of the Intrinsic Value is 12.27 - 13.45 VND
Based on its market price of 20.50 VND and our intrinsic valuation, Phuong Nam Cultural Joint Stock Corp (PNC.VN) is overvalued by 38.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.27 - 13.45 | 12.69 | -38.1% |
| DCF (Growth 10y) | 10.84 - 10.63 | 10.76 | -47.5% |
| DCF (EBITDA 5y) | 17.07 - 18.95 | 18.38 | -10.3% |
| DCF (EBITDA 10y) | 14.75 - 16.39 | 15.78 | -23.0% |
| Fair Value | 4.91 - 4.91 | 4.91 | -76.06% |
| P/E | 7.49 - 14.51 | 8.46 | -58.7% |
| EV/EBITDA | 19.15 - 21.32 | 20.65 | 0.8% |
| EPV | 24.33 - 27.61 | 25.97 | 26.7% |
| DDM - Stable | 7.49 - 17.26 | 12.38 | -39.6% |
| DDM - Multi | 9.71 - 16.46 | 12.13 | -40.8% |
| Market Cap (mil) | 213,281.00 |
| Beta | 0.29 |
| Outstanding shares (mil) | 10,403.95 |
| Enterprise Value (mil) | 95,034.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.14% |
| Cost of Debt | 5.00% |
| WACC | 9.13% |