As of 2025-07-18, the Intrinsic Value of DongNai Paint Corp (SDN.VN) is 39,071.71 VND. This SDN.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25,800.00 VND, the upside of DongNai Paint Corp is 51.40%.
The range of the Intrinsic Value is 34,513.15 - 45,143.74 VND
Based on its market price of 25,800.00 VND and our intrinsic valuation, DongNai Paint Corp (SDN.VN) is undervalued by 51.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34,513.15 - 45,143.74 | 39,071.71 | 51.4% |
| DCF (Growth 10y) | 38,136.09 - 48,757.04 | 42,720.72 | 65.6% |
| DCF (EBITDA 5y) | 35,759.67 - 49,949.42 | 43,880.05 | 70.1% |
| DCF (EBITDA 10y) | 38,818.28 - 51,974.24 | 45,835.15 | 77.7% |
| Fair Value | 45,136.16 - 45,136.16 | 45,136.16 | 74.95% |
| P/E | 27,968.84 - 38,318.81 | 33,728.41 | 30.7% |
| EV/EBITDA | 24,078.52 - 51,242.01 | 36,062.50 | 39.8% |
| EPV | 27,439.29 - 33,605.18 | 30,522.24 | 18.3% |
| DDM - Stable | 16,185.73 - 27,580.59 | 21,883.16 | -15.2% |
| DDM - Multi | 18,197.44 - 23,772.68 | 20,596.61 | -20.2% |
| Market Cap (mil) | 78,432.00 |
| Beta | 0.81 |
| Outstanding shares (mil) | 3.04 |
| Enterprise Value (mil) | 88,553.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.30% |
| Cost of Debt | 4.25% |
| WACC | 10.89% |