VEIL.L
Vietnam Enterprise Investments Limited
Price:  
638.00 
GBP
Volume:  
387,510.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VEIL.L Intrinsic Value

45.20 %
Upside

What is the intrinsic value of VEIL.L?

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

Is VEIL.L undervalued or overvalued?

Based on its market price of 638.00 GBP and our intrinsic valuation, Vietnam Enterprise Investments Limited (VEIL.L) is undervalued by 45.20%.

638.00 GBP
Stock Price
926.28 GBP
Intrinsic Value
Intrinsic Value Details

VEIL.L Intrinsic Value - Valuation Summary

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%

VEIL.L Intrinsic Value - Key Valuation Metrics

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%