VCW.VN
Song Da Water Investment JSC
Price:  
32,400.00 
VND
Volume:  
200.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCW.VN Intrinsic Value

-30.20 %
Upside

What is the intrinsic value of VCW.VN?

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

Is VCW.VN undervalued or overvalued?

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%.

32,400.00 VND
Stock Price
22,607.68 VND
Intrinsic Value
Intrinsic Value Details

VCW.VN Intrinsic Value - Valuation Summary

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%

VCW.VN Intrinsic Value - Key Valuation Metrics

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%