As of 2025-07-06, the Intrinsic Value of Mechanical Engineering Metallurgy JSC (SDK.VN) is 22,651.69 VND. This SDK.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24,500.00 VND, the upside of Mechanical Engineering Metallurgy JSC is -7.50%.
The range of the Intrinsic Value is 15,330.19 - 38,081.53 VND
Based on its market price of 24,500.00 VND and our intrinsic valuation, Mechanical Engineering Metallurgy JSC (SDK.VN) is overvalued by 7.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15,330.19 - 38,081.53 | 22,651.69 | -7.5% |
| DCF (Growth 10y) | 15,803.15 - 35,058.29 | 22,089.85 | -9.8% |
| DCF (EBITDA 5y) | 38,245.87 - 62,416.16 | 45,593.81 | 86.1% |
| DCF (EBITDA 10y) | 35,534.49 - 61,356.58 | 43,877.58 | 79.1% |
| Fair Value | 10,910.30 - 10,910.30 | 10,910.30 | -55.47% |
| P/E | 31,858.10 - 72,814.69 | 44,156.51 | 80.2% |
| EV/EBITDA | 22,179.48 - 41,762.07 | 31,259.89 | 27.6% |
| EPV | 29,691.19 - 43,173.20 | 36,432.19 | 48.7% |
| DDM - Stable | 14,726.84 - 36,078.84 | 25,402.85 | 3.7% |
| DDM - Multi | 24,824.36 - 40,947.04 | 30,425.00 | 24.2% |
| Market Cap (mil) | 63,700.00 |
| Beta | 0.59 |
| Outstanding shares (mil) | 2.60 |
| Enterprise Value (mil) | 86,554.90 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.91% |
| Cost of Debt | 6.04% |
| WACC | 8.22% |