VAV.VN
Viwaco JSC
Price:  
56,200.00 
VND
Volume:  
1,400.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAV.VN Intrinsic Value

115.30 %
Upside

What is the intrinsic value of VAV.VN?

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

Is VAV.VN undervalued or overvalued?

Based on its market price of 56,200.00 VND and our intrinsic valuation, Viwaco JSC (VAV.VN) is undervalued by 115.30%.

56,200.00 VND
Stock Price
120,996.88 VND
Intrinsic Value
Intrinsic Value Details

VAV.VN Intrinsic Value - Valuation Summary

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%

VAV.VN Intrinsic Value - Key Valuation Metrics

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%