As of 2025-07-13, the Intrinsic Value of Sa Giang Import Export Corp (SGC.VN) is 152,997.20 VND. This SGC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107,900.00 VND, the upside of Sa Giang Import Export Corp is 41.80%.
The range of the Intrinsic Value is 125,976.59 - 196,655.15 VND
Based on its market price of 107,900.00 VND and our intrinsic valuation, Sa Giang Import Export Corp (SGC.VN) is undervalued by 41.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 125,976.59 - 196,655.15 | 152,997.20 | 41.8% |
| DCF (Growth 10y) | 163,070.12 - 255,667.97 | 198,580.42 | 84.0% |
| DCF (EBITDA 5y) | 168,817.50 - 266,684.55 | 179,628.22 | 66.5% |
| DCF (EBITDA 10y) | 198,456.30 - 320,872.11 | 220,162.15 | 104.0% |
| Fair Value | 348,792.50 - 348,792.50 | 348,792.50 | 223.26% |
| P/E | 98,498.75 - 158,538.53 | 116,948.86 | 8.4% |
| EV/EBITDA | 109,608.05 - 219,082.09 | 152,710.87 | 41.5% |
| EPV | 43,591.78 - 58,964.56 | 51,278.18 | -52.5% |
| DDM - Stable | 96,550.16 - 201,775.78 | 149,163.64 | 38.2% |
| DDM - Multi | 123,509.77 - 209,969.09 | 156,344.06 | 44.9% |
| Market Cap (mil) | 771,485.00 |
| Beta | 0.57 |
| Outstanding shares (mil) | 7.15 |
| Enterprise Value (mil) | 759,420.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.17% |
| Cost of Debt | 7.00% |
| WACC | 9.08% |