As of 2025-07-03, the Intrinsic Value of Sesan 4A Hydroelectric JSC (S4A.VN) is 51.14 VND. This S4A.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.00 VND, the upside of Sesan 4A Hydroelectric JSC is 34.60%.
The range of the Intrinsic Value is 38.59 - 74.83 VND
Based on its market price of 38.00 VND and our intrinsic valuation, Sesan 4A Hydroelectric JSC (S4A.VN) is undervalued by 34.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.59 - 74.83 | 51.14 | 34.6% |
| DCF (Growth 10y) | 42.58 - 79.89 | 55.57 | 46.2% |
| DCF (EBITDA 5y) | 32.33 - 40.75 | 35.42 | -6.8% |
| DCF (EBITDA 10y) | 37.81 - 50.09 | 42.71 | 12.4% |
| Fair Value | 12.64 - 12.64 | 12.64 | -66.75% |
| P/E | 28.29 - 31.39 | 29.91 | -21.3% |
| EV/EBITDA | 20.54 - 27.66 | 24.01 | -36.8% |
| EPV | 39.32 - 60.84 | 50.08 | 31.8% |
| DDM - Stable | 20.53 - 48.91 | 34.72 | -8.6% |
| DDM - Multi | 21.16 - 41.43 | 28.24 | -25.7% |
| Market Cap (mil) | 1,519,198.20 |
| Beta | -0.47 |
| Outstanding shares (mil) | 39,978.90 |
| Enterprise Value (mil) | 1,753,372.20 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.63% |
| Cost of Debt | 4.90% |
| WACC | 7.00% |