As of 2024-12-12, the Intrinsic Value of Vietnam Enterprise Investments Limited (VEIL.L) is 576.77 GBP. This VEIL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 590.00 GBP, the upside of Vietnam Enterprise Investments Limited is -2.20%.

The range of the Intrinsic Value is 467.06 - 770.93 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	467.06 - 770.93	576.77	-2.2%
DCF (Growth 10y)	516.19 - 802.39	620.48	5.2%
DCF (EBITDA 5y)	464.47 - 682.70	559.69	-5.1%
DCF (EBITDA 10y)	514.24 - 729.58	606.96	2.9%
Fair Value	998.52 - 998.52	998.52	69.24%
P/E	254.64 - 613.49	381.77	-35.3%
EV/EBITDA	351.14 - 619.05	458.82	-22.2%
EPV	127.56 - 154.50	141.03	-76.1%
DDM - Stable	194.59 - 403.31	298.95	-49.3%
DDM - Multi	179.10 - 295.30	223.53	-62.1%