As of 2025-05-15, the Intrinsic Value of FLC Faros Construction JSC (ROS.VN) is 12,296.41 VND. This ROS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2,510.00 VND, the upside of FLC Faros Construction JSC is 389.90%.
The range of the Intrinsic Value is 7,275.68 - 28,229.78 VND
Based on its market price of 2,510.00 VND and our intrinsic valuation, FLC Faros Construction JSC (ROS.VN) is undervalued by 389.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (732.22) - 202.84 | (510.07) | -120.3% |
| DCF (Growth 10y) | 7,275.68 - 28,229.78 | 12,296.41 | 389.9% |
| DCF (EBITDA 5y) | 6,211.12 - 10,027.92 | 7,831.44 | 212.0% |
| DCF (EBITDA 10y) | 10,886.90 - 18,959.77 | 14,239.71 | 467.3% |
| Fair Value | 3,462.13 - 3,462.13 | 3,462.13 | 37.93% |
| P/E | 1,573.19 - 2,678.30 | 2,347.92 | -6.5% |
| EV/EBITDA | (205.36) - 7,257.65 | 2,343.11 | -6.6% |
| EPV | (11,556.43) - (15,969.61) | (13,763.02) | -648.3% |
| DDM - Stable | 982.87 - 3,694.13 | 2,338.50 | -6.8% |
| DDM - Multi | 7,050.77 - 22,049.72 | 10,862.83 | 332.8% |
| Market Cap (mil) | 1,725,499.50 |
| Beta | 1.34 |
| Outstanding shares (mil) | 687.45 |
| Enterprise Value (mil) | 2,794,999.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.62% |
| Cost of Debt | 9.09% |
| WACC | 9.09% |