As of 2025-07-16, the Intrinsic Value of Educational Book JSC in Ho Chi Minh City (SGD.VN) is 22,159.50 VND. This SGD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,600.00 VND, the upside of Educational Book JSC in Ho Chi Minh City is 19.10%.
The range of the Intrinsic Value is 12,658.16 - 59,213.82 VND
Based on its market price of 18,600.00 VND and our intrinsic valuation, Educational Book JSC in Ho Chi Minh City (SGD.VN) is undervalued by 19.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,658.16 - 59,213.82 | 22,159.50 | 19.1% |
| DCF (Growth 10y) | 16,786.34 - 72,347.85 | 28,273.90 | 52.0% |
| DCF (EBITDA 5y) | 14,993.82 - 28,238.53 | 19,584.16 | 5.3% |
| DCF (EBITDA 10y) | 18,688.77 - 39,325.03 | 25,917.69 | 39.3% |
| Fair Value | -6,038.25 - -6,038.25 | -6,038.25 | -132.46% |
| P/E | (2,077.15) - 14,229.06 | 5,209.65 | -72.0% |
| EV/EBITDA | (3,485.42) - 6,858.06 | 1,144.97 | -93.8% |
| EPV | (5,189.12) - (7,725.91) | (6,457.50) | -134.7% |
| DDM - Stable | (1,653.43) - (6,543.18) | (4,098.31) | -122.0% |
| DDM - Multi | 15,546.76 - 51,469.05 | 24,321.72 | 30.8% |
| Market Cap (mil) | 93,085.19 |
| Beta | 0.68 |
| Outstanding shares (mil) | 5.00 |
| Enterprise Value (mil) | 107,001.09 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.77% |
| Cost of Debt | 13.37% |
| WACC | 8.85% |