As of 2025-07-10, the Intrinsic Value of Vietnam Enterprise Investments Limited (VEIL.L) is 926.28 GBP. This VEIL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 638.00 GBP, the upside of Vietnam Enterprise Investments Limited is 45.20%.
The range of the Intrinsic Value is 801.46 - 1,104.52 GBP
Based on its market price of 638.00 GBP and our intrinsic valuation, Vietnam Enterprise Investments Limited (VEIL.L) is undervalued by 45.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 801.46 - 1,104.52 | 926.28 | 45.2% |
| DCF (Growth 10y) | 921.92 - 1,252.26 | 1,058.67 | 65.9% |
| DCF (EBITDA 5y) | 753.80 - 1,801.19 | 982.89 | 54.1% |
| DCF (EBITDA 10y) | 885.17 - 1,843.40 | 1,104.65 | 73.1% |
| Fair Value | 2,023.46 - 2,023.46 | 2,023.46 | 217.16% |
| P/E | 573.78 - 1,586.39 | 701.71 | 10.0% |
| EV/EBITDA | 606.54 - 1,826.21 | 796.27 | 24.8% |
| EPV | (677.44) - (850.07) | (763.75) | -219.7% |
| DDM - Stable | 347.24 - 645.58 | 496.41 | -22.2% |
| DDM - Multi | 286.47 - 444.39 | 350.56 | -45.1% |
| Market Cap (mil) | 1,013.51 |
| Beta | 0.82 |
| Outstanding shares (mil) | 1.59 |
| Enterprise Value (mil) | 1,001.93 |
| Market risk premium | 5.98% |
| Cost of Equity | 14.30% |
| Cost of Debt | 4.58% |
| WACC | 9.01% |