As of 2025-07-07, the Intrinsic Value of Vinacafe Bien Hoa JSC (VCF.VN) is 232.51 VND. This VCF.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 290.10 VND, the upside of Vinacafe Bien Hoa JSC is -19.90%.
The range of the Intrinsic Value is 177.13 - 351.25 VND
Based on its market price of 290.10 VND and our intrinsic valuation, Vinacafe Bien Hoa JSC (VCF.VN) is overvalued by 19.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.13 - 351.25 | 232.51 | -19.9% |
| DCF (Growth 10y) | 183.91 - 337.46 | 233.28 | -19.6% |
| DCF (EBITDA 5y) | 133.15 - 167.94 | 146.84 | -49.4% |
| DCF (EBITDA 10y) | 151.58 - 191.09 | 167.76 | -42.2% |
| Fair Value | 93.16 - 93.16 | 93.16 | -67.89% |
| P/E | 136.54 - 211.65 | 173.44 | -40.2% |
| EV/EBITDA | 117.91 - 167.40 | 143.28 | -50.6% |
| EPV | 138.43 - 174.89 | 156.66 | -46.0% |
| DDM - Stable | 166.76 - 452.03 | 309.39 | 6.7% |
| DDM - Multi | 167.27 - 354.43 | 227.50 | -21.6% |
| Market Cap (mil) | 7,564,420.00 |
| Beta | -0.18 |
| Outstanding shares (mil) | 26,075.22 |
| Enterprise Value (mil) | 7,578,565.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.27% |
| Cost of Debt | 5.50% |
| WACC | 9.14% |