As of 2025-07-06, the Intrinsic Value of Phuong Nam Education Investment and Development JSC (SED.VN) is 48,520.82 VND. This SED.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24,300.00 VND, the upside of Phuong Nam Education Investment and Development JSC is 99.70%.
The range of the Intrinsic Value is 41,098.53 - 60,391.88 VND
Based on its market price of 24,300.00 VND and our intrinsic valuation, Phuong Nam Education Investment and Development JSC (SED.VN) is undervalued by 99.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41,098.53 - 60,391.88 | 48,520.82 | 99.7% |
| DCF (Growth 10y) | 48,271.55 - 71,769.44 | 57,334.84 | 135.9% |
| DCF (EBITDA 5y) | 40,540.97 - 52,199.60 | 44,672.60 | 83.8% |
| DCF (EBITDA 10y) | 46,561.75 - 61,951.24 | 52,431.67 | 115.8% |
| Fair Value | 77,457.80 - 77,457.80 | 77,457.80 | 218.76% |
| P/E | 39,262.66 - 56,967.91 | 47,555.57 | 95.7% |
| EV/EBITDA | (1,043.53) - 58,705.92 | 20,775.46 | -14.5% |
| EPV | 44,553.64 - 62,181.44 | 53,367.53 | 119.6% |
| DDM - Stable | 35,960.27 - 72,164.91 | 54,062.57 | 122.5% |
| DDM - Multi | 34,928.53 - 54,632.78 | 42,611.22 | 75.4% |
| Market Cap (mil) | 225,261.00 |
| Beta | 0.60 |
| Outstanding shares (mil) | 9.27 |
| Enterprise Value (mil) | 212,426.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.36% |
| Cost of Debt | 5.18% |
| WACC | 9.93% |