As of 2025-05-16, the Intrinsic Value of Viet Nam Construction and Import Export Joint Stock Corp (VCG.VN) is 6.97 VND. This VCG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.05 VND, the upside of Viet Nam Construction and Import Export Joint Stock Corp is -68.40%.
The range of the Intrinsic Value is 5.32 - 13.07 VND
Based on its market price of 22.05 VND and our intrinsic valuation, Viet Nam Construction and Import Export Joint Stock Corp (VCG.VN) is overvalued by 68.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.32 - 13.07 | 6.97 | -68.4% |
| DCF (Growth 10y) | 3.23 - 3.66 | 3.39 | -84.6% |
| DCF (EBITDA 5y) | 3.98 - 4.73 | 4.25 | -80.7% |
| DCF (EBITDA 10y) | 3.22 - 3.48 | 3.34 | -84.9% |
| Fair Value | 38.16 - 38.16 | 38.16 | 73.06% |
| P/E | 0.02 - 26.80 | 12.07 | -45.3% |
| EV/EBITDA | (4.62) - 15.94 | 3.47 | -84.3% |
| EPV | (5.05) - (2.80) | (3.93) | -117.8% |
| DDM - Stable | 11.72 - 45.39 | 28.56 | 29.5% |
| DDM - Multi | 0.04 - 0.11 | 0.05 | -99.8% |
| Market Cap (mil) | 13,384,879.00 |
| Beta | 0.63 |
| Outstanding shares (mil) | 607,024.00 |
| Enterprise Value (mil) | 19,672,500.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.07% |
| Cost of Debt | 6.65% |
| WACC | 8.10% |