As of 2025-07-05, the Intrinsic Value of Saigon Hanoi Securities JSC (SHS.VN) is 325,740.67 VND. This SHS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13,500.00 VND, the upside of Saigon Hanoi Securities JSC is 2,312.90%.
The range of the Intrinsic Value is 278,320.65 - 393,417.81 VND
Based on its market price of 13,500.00 VND and our intrinsic valuation, Saigon Hanoi Securities JSC (SHS.VN) is undervalued by 2,312.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 278,320.65 - 393,417.81 | 325,740.67 | 2312.9% |
| DCF (Growth 10y) | 437,428.72 - 641,146.44 | 521,206.09 | 3760.8% |
| DCF (EBITDA 5y) | 389,753.43 - 487,436.19 | 446,626.25 | 3208.3% |
| DCF (EBITDA 10y) | 569,095.90 - 781,004.72 | 677,768.39 | 4920.5% |
| Fair Value | 25,771.50 - 25,771.50 | 25,771.50 | 90.90% |
| P/E | 17,586.47 - 313,728.89 | 155,647.38 | 1052.9% |
| EV/EBITDA | 16,092.55 - 221,393.32 | 112,312.01 | 731.9% |
| EPV | 4,955.35 - 7,288.15 | 6,121.75 | -54.7% |
| DDM - Stable | 4,191.32 - 7,563.10 | 5,877.21 | -56.5% |
| DDM - Multi | 114,373.90 - 170,748.87 | 137,690.90 | 919.9% |
| Market Cap (mil) | 12,075,210.00 |
| Beta | 1.45 |
| Outstanding shares (mil) | 894.46 |
| Enterprise Value (mil) | 14,449,210.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 15.24% |
| Cost of Debt | 5.04% |
| WACC | 13.56% |