As of 2025-07-10, the Intrinsic Value of VCP Power & Construction JSC (VCP.VN) is 41,455.66 VND. This VCP.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26,000.00 VND, the upside of VCP Power & Construction JSC is 59.40%.
The range of the Intrinsic Value is 27,443.80 - 65,669.35 VND
Based on its market price of 26,000.00 VND and our intrinsic valuation, VCP Power & Construction JSC (VCP.VN) is undervalued by 59.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27,443.80 - 65,669.35 | 41,455.66 | 59.4% |
| DCF (Growth 10y) | 44,100.87 - 94,015.62 | 62,462.59 | 140.2% |
| DCF (EBITDA 5y) | 48,552.11 - 75,057.24 | 64,406.37 | 147.7% |
| DCF (EBITDA 10y) | 59,642.71 - 98,101.78 | 80,010.18 | 207.7% |
| Fair Value | 95,196.25 - 95,196.25 | 95,196.25 | 266.14% |
| P/E | 39,525.51 - 48,805.89 | 44,681.69 | 71.9% |
| EV/EBITDA | 31,386.33 - 65,693.45 | 50,336.37 | 93.6% |
| EPV | 37,865.84 - 68,293.01 | 53,079.48 | 104.2% |
| DDM - Stable | 22,461.68 - 40,964.72 | 31,713.21 | 22.0% |
| DDM - Multi | 29,150.72 - 42,624.97 | 34,709.87 | 33.5% |
| Market Cap (mil) | 2,178,540.00 |
| Beta | 0.30 |
| Outstanding shares (mil) | 83.79 |
| Enterprise Value (mil) | 4,377,350.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.62% |
| Cost of Debt | 7.17% |
| WACC | 8.44% |