As of 2026-04-04, the Intrinsic Value of Traphaco JSC (TRA.VN) is 94,427.74 VND. This TRA.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70,500.00 VND, the upside of Traphaco JSC is 33.90%.
The range of the Intrinsic Value is 79,736.95 - 116,802.77 VND
Based on its market price of 70,500.00 VND and our intrinsic valuation, Traphaco JSC (TRA.VN) is undervalued by 33.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79,736.95 - 116,802.77 | 94,427.74 | 33.9% |
| DCF (Growth 10y) | 94,031.75 - 136,041.17 | 110,747.17 | 57.1% |
| DCF (EBITDA 5y) | 91,117.87 - 145,706.86 | 111,669.73 | 58.4% |
| DCF (EBITDA 10y) | 103,513.40 - 162,548.47 | 125,812.76 | 78.5% |
| Fair Value | 33,569.95 - 33,569.95 | 33,569.95 | -52.38% |
| P/E | 72,283.43 - 109,585.61 | 90,418.52 | 28.3% |
| EV/EBITDA | 83,343.05 - 139,853.11 | 97,149.44 | 37.8% |
| EPV | 82,834.81 - 104,462.71 | 93,648.73 | 32.8% |
| DDM - Stable | 50,343.53 - 98,305.89 | 74,324.73 | 5.4% |
| DDM - Multi | 80,147.89 - 118,770.01 | 95,499.16 | 35.5% |
| Market Cap (mil) | 2,922,225.00 |
| Beta | 0.41 |
| Outstanding shares (mil) | 41.45 |
| Enterprise Value (mil) | 2,882,432.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.95% |
| Cost of Debt | 4.43% |
| WACC | 7.74% |