As of 2025-06-04, the Intrinsic Value of Century Synthetic Fiber Corp (STK.VN) is 84.77 VND. This STK.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.30 VND, the upside of Century Synthetic Fiber Corp is 222.30%.
The range of the Intrinsic Value is 53.30 - 173.37 VND
Based on its market price of 26.30 VND and our intrinsic valuation, Century Synthetic Fiber Corp (STK.VN) is undervalued by 222.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.30 - 173.37 | 84.77 | 222.3% |
| DCF (Growth 10y) | 60.86 - 177.05 | 91.46 | 247.8% |
| DCF (EBITDA 5y) | 28.27 - 39.27 | 31.66 | 20.4% |
| DCF (EBITDA 10y) | 37.25 - 49.77 | 41.53 | 57.9% |
| Fair Value | 3.24 - 3.24 | 3.24 | -87.68% |
| P/E | 7.66 - 17.72 | 12.34 | -53.1% |
| EV/EBITDA | (7.67) - 22.01 | 5.22 | -80.1% |
| EPV | (4.58) - (2.25) | (3.41) | -113.0% |
| DDM - Stable | 7.15 - 20.69 | 13.92 | -47.1% |
| DDM - Multi | 53.42 - 104.85 | 69.31 | 163.5% |
| Market Cap (mil) | 2,386,930.20 |
| Beta | 1.63 |
| Outstanding shares (mil) | 90,757.80 |
| Enterprise Value (mil) | 3,940,040.20 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.08% |
| Cost of Debt | 4.25% |
| WACC | 6.82% |