As of 2025-07-18, the Intrinsic Value of Dong Anh Electrical Equipment Corporation JSC (TBD.VN) is 132,645.57 VND. This TBD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114,900.00 VND, the upside of Dong Anh Electrical Equipment Corporation JSC is 15.40%.
The range of the Intrinsic Value is 99,469.18 - 190,678.75 VND
Based on its market price of 114,900.00 VND and our intrinsic valuation, Dong Anh Electrical Equipment Corporation JSC (TBD.VN) is undervalued by 15.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 99,469.18 - 190,678.75 | 132,645.57 | 15.4% |
| DCF (Growth 10y) | 122,473.73 - 214,714.08 | 156,394.45 | 36.1% |
| DCF (EBITDA 5y) | 110,107.27 - 167,072.21 | 137,425.00 | 19.6% |
| DCF (EBITDA 10y) | 129,840.27 - 192,897.88 | 159,084.89 | 38.5% |
| Fair Value | 186,952.75 - 186,952.75 | 186,952.75 | 62.71% |
| P/E | 73,988.33 - 102,751.94 | 84,193.02 | -26.7% |
| EV/EBITDA | (33,686.29) - 149,700.47 | 23,541.36 | -79.5% |
| EPV | 8,078.62 - 19,245.39 | 13,662.03 | -88.1% |
| DDM - Stable | 49,180.99 - 109,841.60 | 79,511.50 | -30.8% |
| DDM - Multi | 103,092.53 - 174,397.46 | 129,198.64 | 12.4% |
| Market Cap (mil) | 2,451,380.00 |
| Beta | 0.39 |
| Outstanding shares (mil) | 21.33 |
| Enterprise Value (mil) | 3,233,390.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.39% |
| Cost of Debt | 6.82% |
| WACC | 9.49% |