As of 2025-07-07, the Intrinsic Value of Viet Nam Fumigation JSC (VFG.VN) is 38.52 VND. This VFG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.60 VND, the upside of Viet Nam Fumigation JSC is -43.00%.
The range of the Intrinsic Value is 30.34 - 53.24 VND
Based on its market price of 67.60 VND and our intrinsic valuation, Viet Nam Fumigation JSC (VFG.VN) is overvalued by 43.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.34 - 53.24 | 38.52 | -43.0% |
| DCF (Growth 10y) | 35.91 - 60.37 | 44.75 | -33.8% |
| DCF (EBITDA 5y) | 46.17 - 73.10 | 60.36 | -10.7% |
| DCF (EBITDA 10y) | 47.76 - 77.86 | 62.39 | -7.7% |
| Fair Value | 242.06 - 242.06 | 242.06 | 258.08% |
| P/E | 112.70 - 157.93 | 130.01 | 92.3% |
| EV/EBITDA | 31.45 - 74.78 | 55.59 | -17.8% |
| EPV | 46.86 - 63.18 | 55.02 | -18.6% |
| DDM - Stable | 54.33 - 126.09 | 90.21 | 33.4% |
| DDM - Multi | 91.06 - 159.81 | 115.62 | 71.0% |
| Market Cap (mil) | 2,832,290.00 |
| Beta | 0.89 |
| Outstanding shares (mil) | 41,897.78 |
| Enterprise Value (mil) | 2,837,606.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.69% |
| Cost of Debt | 7.00% |
| WACC | 11.34% |