As of 2026-05-31, the Intrinsic Value of Cho Lon Real Estate JSC (RCL.VN) is 6,058.69 VND. This RCL.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11,200.00 VND, the upside of Cho Lon Real Estate JSC is -45.90%.
The range of the Intrinsic Value is 5,690.75 - 6,688.79 VND
Based on its market price of 11,200.00 VND and our intrinsic valuation, Cho Lon Real Estate JSC (RCL.VN) is overvalued by 45.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,690.75 - 6,688.79 | 6,058.69 | -45.9% |
| DCF (Growth 10y) | 8,317.81 - 11,694.52 | 9,529.77 | -14.9% |
| DCF (EBITDA 5y) | 7,198.43 - 9,007.82 | 7,807.14 | -30.3% |
| DCF (EBITDA 10y) | 7,511.71 - 9,316.31 | 8,146.32 | -27.3% |
| Fair Value | 1,071.90 - 1,071.90 | 1,071.90 | -90.43% |
| P/E | 270.98 - 5,713.21 | 2,658.26 | -76.3% |
| EV/EBITDA | 2,996.19 - 8,517.33 | 4,805.52 | -57.1% |
| EPV | 1,605.50 - 2,109.83 | 1,857.67 | -83.4% |
| DDM - Stable | 330.18 - 758.90 | 544.54 | -95.1% |
| DDM - Multi | 4,868.47 - 8,784.00 | 6,273.44 | -44.0% |
| Market Cap (mil) | 158,368.00 |
| Beta | 0.31 |
| Outstanding shares (mil) | 14.14 |
| Enterprise Value (mil) | 165,133.10 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.09% |
| Cost of Debt | 4.25% |
| WACC | 8.65% |