As of 2025-05-29, the Intrinsic Value of Urban Development and Construction Corp (UDC.VN) is 22,253.63 VND. This UDC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,800.00 VND, the upside of Urban Development and Construction Corp is 363.60%.
The range of the Intrinsic Value is 3,874.81 - 232,732.23 VND
Based on its market price of 4,800.00 VND and our intrinsic valuation, Urban Development and Construction Corp (UDC.VN) is undervalued by 363.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,874.81 - 232,732.23 | 22,253.63 | 363.6% |
| DCF (Growth 10y) | (7,760.63) - 80,647.61 | (639.06) | -113.3% |
| DCF (EBITDA 5y) | (13,448.03) - (12,085.69) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (11,215.94) - (9,152.46) | (1,234.50) | -123450.0% |
| Fair Value | -7.51 - -7.51 | -7.51 | -100.16% |
| P/E | (14,440.67) - (17,851.13) | (15,516.04) | -423.3% |
| EV/EBITDA | (12,061.09) - (12,264.17) | (12,071.24) | -351.5% |
| EPV | (25,470.54) - (28,986.59) | (27,228.55) | -667.3% |
| DDM - Stable | (20,438.47) - (79,645.03) | (50,041.70) | -1142.5% |
| DDM - Multi | (10,336.03) - (31,569.42) | (15,603.11) | -425.1% |
| Market Cap (mil) | 120,292.32 |
| Beta | 4.06 |
| Outstanding shares (mil) | 25.06 |
| Enterprise Value (mil) | 305,752.30 |
| Market risk premium | 9.50% |
| Cost of Equity | 6.87% |
| Cost of Debt | 4.25% |
| WACC | 4.92% |