As of 2025-06-12, the Intrinsic Value of Sai Gon Cargo Service Corp (SCS.VN) is 72.69 VND. This SCS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.90 VND, the upside of Sai Gon Cargo Service Corp is 17.40%.
The range of the Intrinsic Value is 57.80 - 100.84 VND
Based on its market price of 61.90 VND and our intrinsic valuation, Sai Gon Cargo Service Corp (SCS.VN) is undervalued by 17.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.80 - 100.84 | 72.69 | 17.4% |
| DCF (Growth 10y) | 63.20 - 109.25 | 79.22 | 28.0% |
| DCF (EBITDA 5y) | 48.88 - 62.50 | 54.86 | -11.4% |
| DCF (EBITDA 10y) | 57.38 - 77.78 | 66.14 | 6.9% |
| Fair Value | 67.69 - 67.69 | 67.69 | 9.35% |
| P/E | 66.71 - 157.05 | 114.74 | 85.4% |
| EV/EBITDA | 50.80 - 70.86 | 58.55 | -5.4% |
| EPV | 58.02 - 93.25 | 75.64 | 22.2% |
| DDM - Stable | 29.02 - 81.17 | 55.10 | -11.0% |
| DDM - Multi | 34.70 - 68.24 | 45.30 | -26.8% |
| Market Cap (mil) | 5,845,037.50 |
| Beta | 1.23 |
| Outstanding shares (mil) | 94,427.10 |
| Enterprise Value (mil) | 5,684,512.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 13.84% |
| Cost of Debt | 5.00% |
| WACC | 9.22% |