As of 2025-05-25, the Intrinsic Value of Can Don Hydro Power JSC (SJD.VN) is 21.58 VND. This SJD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.30 VND, the upside of Can Don Hydro Power JSC is 50.90%.
The range of the Intrinsic Value is 17.89 - 27.51 VND
Based on its market price of 14.30 VND and our intrinsic valuation, Can Don Hydro Power JSC (SJD.VN) is undervalued by 50.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.89 - 27.51 | 21.58 | 50.9% |
| DCF (Growth 10y) | 21.31 - 32.47 | 25.62 | 79.1% |
| DCF (EBITDA 5y) | 20.32 - 25.39 | 22.77 | 59.2% |
| DCF (EBITDA 10y) | 21.82 - 28.35 | 24.85 | 73.8% |
| Fair Value | 8.70 - 8.70 | 8.70 | -39.16% |
| P/E | 20.25 - 23.82 | 21.64 | 51.3% |
| EV/EBITDA | 18.78 - 23.84 | 21.65 | 51.4% |
| EPV | 22.05 - 30.66 | 26.35 | 84.3% |
| DDM - Stable | 11.02 - 21.88 | 16.45 | 15.0% |
| DDM - Multi | 19.17 - 27.11 | 22.31 | 56.0% |
| Market Cap (mil) | 993,580.00 |
| Beta | 0.35 |
| Outstanding shares (mil) | 69,481.12 |
| Enterprise Value (mil) | 1,011,479.70 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.61% |
| Cost of Debt | 5.50% |
| WACC | 8.67% |