As of 2025-07-10, the Intrinsic Value of Rang Dong Light Source and Vacuum Flask JSC (RAL.VN) is 105.87 VND. This RAL.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.10 VND, the upside of Rang Dong Light Source and Vacuum Flask JSC is 7.90%.
The range of the Intrinsic Value is 67.16 - 309.57 VND
Based on its market price of 98.10 VND and our intrinsic valuation, Rang Dong Light Source and Vacuum Flask JSC (RAL.VN) is undervalued by 7.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 67.16 - 309.57 | 105.87 | 7.9% |
| DCF (Growth 10y) | 227.97 - 1,100.07 | 367.27 | 274.4% |
| DCF (EBITDA 5y) | 174.58 - 214.12 | 180.47 | 84.0% |
| DCF (EBITDA 10y) | 214.13 - 267.21 | 225.58 | 130.0% |
| Fair Value | 526.36 - 526.36 | 526.36 | 436.55% |
| P/E | 99.11 - 297.29 | 181.93 | 85.5% |
| EV/EBITDA | 62.75 - 204.53 | 123.95 | 26.3% |
| EPV | 292.62 - 366.17 | 329.39 | 235.8% |
| DDM - Stable | 189.17 - 551.81 | 370.49 | 277.7% |
| DDM - Multi | 134.90 - 309.55 | 188.34 | 92.0% |
| Market Cap (mil) | 2,326,490.50 |
| Beta | 0.33 |
| Outstanding shares (mil) | 23,715.50 |
| Enterprise Value (mil) | 4,194,230.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.11% |
| Cost of Debt | 4.25% |
| WACC | 5.72% |