As of 2026-04-04, the Intrinsic Value of Quang Ngai Sugar JSC (QNS.VN) is 67,376.58 VND. This QNS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47,400.00 VND, the upside of Quang Ngai Sugar JSC is 42.10%.
The range of the Intrinsic Value is 56,926.73 - 82,623.52 VND
Based on its market price of 47,400.00 VND and our intrinsic valuation, Quang Ngai Sugar JSC (QNS.VN) is undervalued by 42.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56,926.73 - 82,623.52 | 67,376.58 | 42.1% |
| DCF (Growth 10y) | 63,249.88 - 89,146.25 | 73,835.99 | 55.8% |
| DCF (EBITDA 5y) | 39,214.75 - 54,285.44 | 47,452.05 | 0.1% |
| DCF (EBITDA 10y) | 49,745.76 - 65,837.40 | 58,083.14 | 22.5% |
| Fair Value | 84,313.33 - 84,313.33 | 84,313.33 | 77.88% |
| P/E | 24,708.60 - 50,564.00 | 38,915.25 | -17.9% |
| EV/EBITDA | 27,980.59 - 46,798.64 | 35,973.34 | -24.1% |
| EPV | 59,197.88 - 74,041.50 | 66,619.61 | 40.5% |
| DDM - Stable | 40,389.06 - 75,073.49 | 57,731.27 | 21.8% |
| DDM - Multi | 55,639.35 - 78,171.73 | 64,865.50 | 36.8% |
| Market Cap (mil) | 17,426,610.00 |
| Beta | 0.79 |
| Outstanding shares (mil) | 367.65 |
| Enterprise Value (mil) | 19,690,750.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.64% |
| Cost of Debt | 4.38% |
| WACC | 8.03% |