VCP.VN
VCP Power & Construction JSC
Price:  
26,000.00 
VND
Volume:  
22,600.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCP.VN Intrinsic Value

59.40 %
Upside

What is the intrinsic value of VCP.VN?

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

Is VCP.VN undervalued or overvalued?

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%.

26,000.00 VND
Stock Price
41,455.66 VND
Intrinsic Value
Intrinsic Value Details

VCP.VN Intrinsic Value - Valuation Summary

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%

VCP.VN Intrinsic Value - Key Valuation Metrics

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%