As of 2025-07-06, the Intrinsic Value of Saison Cement JSC (SCJ.VN) is 7,803.92 VND. This SCJ.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,700.00 VND, the upside of Saison Cement JSC is 110.90%.
The range of the Intrinsic Value is 726.64 - 22,681.21 VND
Based on its market price of 3,700.00 VND and our intrinsic valuation, Saison Cement JSC (SCJ.VN) is undervalued by 110.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 726.64 - 22,681.21 | 7,803.92 | 110.9% |
| DCF (Growth 10y) | 5,016.60 - 31,314.37 | 13,519.73 | 265.4% |
| DCF (EBITDA 5y) | (3,825.62) - 1,150.91 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 916.38 - 9,104.63 | 4,514.71 | 22.0% |
| Fair Value | 4,454.55 - 4,454.55 | 4,454.55 | 20.39% |
| P/E | 1,714.12 - 4,182.70 | 2,990.95 | -19.2% |
| EV/EBITDA | (7,307.10) - 4,267.17 | (1,807.77) | -148.9% |
| EPV | 29,656.26 - 63,956.27 | 46,806.31 | 1165.0% |
| DDM - Stable | 539.77 - 1,143.99 | 841.88 | -77.2% |
| DDM - Multi | 979.47 - 1,832.87 | 1,295.53 | -65.0% |
| Market Cap (mil) | 140,004.00 |
| Beta | 1.59 |
| Outstanding shares (mil) | 37.84 |
| Enterprise Value (mil) | 879,134.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 19.06% |
| Cost of Debt | 5.72% |
| WACC | 6.99% |