As of 2025-06-09, the Intrinsic Value of Petrovietnam Machinery Technology JSC (PVM.VN) is 20,001.27 VND. This PVM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15,800.00 VND, the upside of Petrovietnam Machinery Technology JSC is 26.60%.
The range of the Intrinsic Value is 9,437.49 - 51,884.79 VND
Based on its market price of 15,800.00 VND and our intrinsic valuation, Petrovietnam Machinery Technology JSC (PVM.VN) is undervalued by 26.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,437.49 - 51,884.79 | 20,001.27 | 26.6% |
| DCF (Growth 10y) | 68,179.63 - 250,205.45 | 113,357.40 | 617.5% |
| DCF (EBITDA 5y) | 13,672.69 - 30,493.29 | 21,017.37 | 33.0% |
| DCF (EBITDA 10y) | 57,936.25 - 115,056.28 | 81,587.47 | 416.4% |
| Fair Value | 16,953.53 - 16,953.53 | 16,953.53 | 7.30% |
| P/E | 7,907.13 - 32,968.78 | 18,593.80 | 17.7% |
| EV/EBITDA | (7,593.50) - (7,711.57) | (7,663.73) | -148.5% |
| EPV | (17,729.64) - (24,668.13) | (21,198.89) | -234.2% |
| DDM - Stable | 4,776.87 - 17,799.01 | 11,287.94 | -28.6% |
| DDM - Multi | 148,403.91 - 443,358.60 | 223,983.95 | 1317.6% |
| Market Cap (mil) | 610,512.00 |
| Beta | 0.95 |
| Outstanding shares (mil) | 38.64 |
| Enterprise Value (mil) | 878,516.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.68% |
| Cost of Debt | 9.80% |
| WACC | 9.67% |