As of 2025-07-10, the Intrinsic Value of Song Da Water Investment JSC (VCW.VN) is 22,607.68 VND. This VCW.VN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 32,400.00 VND, the upside of Song Da Water Investment JSC is -30.20%.
The range of the Intrinsic Value is 5,584.10 - 41,487.53 VND
Based on its market price of 32,400.00 VND and our intrinsic valuation, Song Da Water Investment JSC (VCW.VN) is overvalued by 30.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (24,091.15) - 48,785.84 | (14,896.67) | -146.0% |
| DCF (Growth 10y) | (24,065.21) - 39,235.31 | (15,846.27) | -148.9% |
| DCF (EBITDA 5y) | 5,584.10 - 41,487.53 | 22,607.68 | -30.2% |
| DCF (EBITDA 10y) | (6,841.24) - 36,625.00 | 10,760.57 | -66.8% |
| Fair Value | -6,462.50 - -6,462.50 | -6,462.50 | -119.95% |
| P/E | (12,252.89) - (14,036.54) | (13,603.55) | -142.0% |
| EV/EBITDA | (14,118.91) - 66,007.37 | 18,845.02 | -41.8% |
| EPV | (70,221.75) - (110,120.98) | (90,171.33) | -378.3% |
| DDM - Stable | (14,989.78) - (69,494.46) | (42,242.13) | -230.4% |
| DDM - Multi | (1,439.00) - (5,161.03) | (2,245.41) | -106.9% |
| Market Cap (mil) | 2,430,000.00 |
| Beta | 0.73 |
| Outstanding shares (mil) | 75.00 |
| Enterprise Value (mil) | 5,350,680.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.85% |
| Cost of Debt | 15.02% |
| WACC | 11.14% |