As of 2025-07-10, the Intrinsic Value of Viwaco JSC (VAV.VN) is 120,996.88 VND. This VAV.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56,200.00 VND, the upside of Viwaco JSC is 115.30%.
The range of the Intrinsic Value is 102,894.92 - 149,131.58 VND
Based on its market price of 56,200.00 VND and our intrinsic valuation, Viwaco JSC (VAV.VN) is undervalued by 115.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 102,894.92 - 149,131.58 | 120,996.88 | 115.3% |
| DCF (Growth 10y) | 115,440.99 - 165,009.72 | 134,947.50 | 140.1% |
| DCF (EBITDA 5y) | 82,487.43 - 115,879.81 | 99,123.38 | 76.4% |
| DCF (EBITDA 10y) | 99,260.66 - 135,667.36 | 116,565.02 | 107.4% |
| Fair Value | 191,314.25 - 191,314.25 | 191,314.25 | 240.42% |
| P/E | 72,240.19 - 89,305.74 | 81,387.27 | 44.8% |
| EV/EBITDA | 60,816.35 - 102,541.11 | 76,651.74 | 36.4% |
| EPV | 62,584.85 - 79,471.57 | 71,028.12 | 26.4% |
| DDM - Stable | 57,384.58 - 113,104.75 | 85,244.69 | 51.7% |
| DDM - Multi | 70,332.14 - 109,555.93 | 85,800.00 | 52.7% |
| Market Cap (mil) | 1,798,400.00 |
| Beta | 0.38 |
| Outstanding shares (mil) | 32.00 |
| Enterprise Value (mil) | 1,432,913.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.21% |
| Cost of Debt | 5.63% |
| WACC | 8.01% |