As of 2025-07-04, the Intrinsic Value of Mien Trung Power Investment and Development JSC (SEB.VN) is 70,140.94 VND. This SEB.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48,700.00 VND, the upside of Mien Trung Power Investment and Development JSC is 44.00%.
The range of the Intrinsic Value is 55,776.84 - 95,919.65 VND
Based on its market price of 48,700.00 VND and our intrinsic valuation, Mien Trung Power Investment and Development JSC (SEB.VN) is undervalued by 44.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55,776.84 - 95,919.65 | 70,140.94 | 44.0% |
| DCF (Growth 10y) | 64,151.46 - 108,832.59 | 80,207.19 | 64.7% |
| DCF (EBITDA 5y) | 51,458.48 - 64,012.19 | 56,811.16 | 16.7% |
| DCF (EBITDA 10y) | 60,808.32 - 79,286.73 | 68,752.79 | 41.2% |
| Fair Value | 18,742.45 - 18,742.45 | 18,742.45 | -61.51% |
| P/E | 45,806.67 - 53,337.85 | 49,690.63 | 2.0% |
| EV/EBITDA | 44,753.65 - 53,417.80 | 48,811.89 | 0.2% |
| EPV | 61,905.79 - 88,536.56 | 75,221.25 | 54.5% |
| DDM - Stable | 31,788.92 - 73,377.67 | 52,583.44 | 8.0% |
| DDM - Multi | 55,455.74 - 92,667.39 | 68,812.19 | 41.3% |
| Market Cap (mil) | 1,558,400.00 |
| Beta | 0.18 |
| Outstanding shares (mil) | 32.00 |
| Enterprise Value (mil) | 1,531,238.20 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.43% |
| Cost of Debt | 5.50% |
| WACC | 7.42% |