As of 2025-07-15, the Intrinsic Value of Vinafco Joint Stock Corp (VFC.VN) is 82.78 VND. This VFC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.00 VND, the upside of Vinafco Joint Stock Corp is -23.40%.
The range of the Intrinsic Value is 56.80 - 156.69 VND
Based on its market price of 108.00 VND and our intrinsic valuation, Vinafco Joint Stock Corp (VFC.VN) is overvalued by 23.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.80 - 156.69 | 82.78 | -23.4% |
| DCF (Growth 10y) | 82.24 - 222.78 | 119.06 | 10.2% |
| DCF (EBITDA 5y) | 38.39 - 54.48 | 43.22 | -60.0% |
| DCF (EBITDA 10y) | 60.42 - 88.96 | 70.23 | -35.0% |
| Fair Value | 25.32 - 25.32 | 25.32 | -76.55% |
| P/E | 11.47 - 42.74 | 19.44 | -82.0% |
| EV/EBITDA | 3.97 - 20.21 | 9.97 | -90.8% |
| EPV | 11.68 - 17.58 | 14.63 | -86.5% |
| DDM - Stable | 8.13 - 29.55 | 18.84 | -82.6% |
| DDM - Multi | 59.34 - 160.26 | 85.80 | -20.6% |
| Market Cap (mil) | 3,211,099.20 |
| Beta | -0.22 |
| Outstanding shares (mil) | 29,732.40 |
| Enterprise Value (mil) | 3,208,164.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.91% |
| Cost of Debt | 4.25% |
| WACC | 8.80% |