As of 2025-08-08, the Intrinsic Value of PetroVietnam Drilling & Well Service Corp (PVD.VN) is 19,742.16 VND. This PVD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21,500.00 VND, the upside of PetroVietnam Drilling & Well Service Corp is -8.20%.
The range of the Intrinsic Value is 11,801.21 - 48,001.78 VND
Based on its market price of 21,500.00 VND and our intrinsic valuation, PetroVietnam Drilling & Well Service Corp (PVD.VN) is overvalued by 8.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11,801.21 - 48,001.78 | 19,742.16 | -8.2% |
| DCF (Growth 10y) | 17,161.04 - 65,713.88 | 27,883.85 | 29.7% |
| DCF (EBITDA 5y) | 17,800.21 - 26,643.94 | 20,342.27 | -5.4% |
| DCF (EBITDA 10y) | 20,683.55 - 34,663.48 | 25,322.98 | 17.8% |
| Fair Value | 7.76 - 7.76 | 7.76 | -99.96% |
| P/E | 13,725.49 - 29,269.35 | 21,971.25 | 2.2% |
| EV/EBITDA | 1,631.87 - 23,292.89 | 8,518.20 | -60.4% |
| EPV | 8,787.25 - 15,941.09 | 12,364.17 | -42.5% |
| DDM - Stable | 10,716.16 - 40,728.77 | 25,722.43 | 19.6% |
| DDM - Multi | 11,871.00 - 37,346.77 | 18,287.27 | -14.9% |
| Market Cap (mil) | 11,560,593.00 |
| Beta | 1.20 |
| Outstanding shares (mil) | 537.70 |
| Enterprise Value (mil) | 13,154,393.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.42% |
| Cost of Debt | 5.50% |
| WACC | 9.04% |