As of 2025-07-10, the Intrinsic Value of VNSTEEL-Nha Be Steel JSC (TNB.VN) is 32,931.33 VND. This TNB.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,200.00 VND, the upside of VNSTEEL-Nha Be Steel JSC is 222.90%.
The range of the Intrinsic Value is 25,987.78 - 46,104.40 VND
Based on its market price of 10,200.00 VND and our intrinsic valuation, VNSTEEL-Nha Be Steel JSC (TNB.VN) is undervalued by 222.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,987.78 - 46,104.40 | 32,931.33 | 222.9% |
| DCF (Growth 10y) | 32,837.20 - 56,611.93 | 41,133.20 | 303.3% |
| DCF (EBITDA 5y) | 24,313.81 - 30,645.76 | 28,224.08 | 176.7% |
| DCF (EBITDA 10y) | 31,522.52 - 41,643.19 | 36,982.69 | 262.6% |
| Fair Value | 159.04 - 159.04 | 159.04 | -98.44% |
| P/E | 215.03 - 5,494.67 | 2,583.40 | -74.7% |
| EV/EBITDA | 3,861.83 - 6,860.65 | 5,423.60 | -46.8% |
| EPV | 6,871.97 - 9,418.29 | 8,145.12 | -20.1% |
| DDM - Stable | 193.39 - 538.92 | 366.15 | -96.4% |
| DDM - Multi | 15,658.37 - 35,814.94 | 22,006.01 | 115.7% |
| Market Cap (mil) | 300,186.00 |
| Beta | 0.74 |
| Outstanding shares (mil) | 29.43 |
| Enterprise Value (mil) | 309,178.12 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.41% |
| Cost of Debt | 12.67% |
| WACC | 10.10% |