As of 2025-07-07, the Intrinsic Value of Viet Tien Garment Corp (VGG.VN) is 78,687.98 VND. This VGG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47,000.00 VND, the upside of Viet Tien Garment Corp is 67.40%.
The range of the Intrinsic Value is 66,905.98 - 98,401.80 VND
Based on its market price of 47,000.00 VND and our intrinsic valuation, Viet Tien Garment Corp (VGG.VN) is undervalued by 67.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 66,905.98 - 98,401.80 | 78,687.98 | 67.4% |
| DCF (Growth 10y) | 71,685.23 - 104,295.80 | 83,959.86 | 78.6% |
| DCF (EBITDA 5y) | 69,423.75 - 82,582.62 | 76,080.74 | 61.9% |
| DCF (EBITDA 10y) | 75,077.53 - 94,231.18 | 84,131.28 | 79.0% |
| Fair Value | 188,024.25 - 188,024.25 | 188,024.25 | 300.05% |
| P/E | 46,713.31 - 102,791.10 | 68,390.90 | 45.5% |
| EV/EBITDA | 66,505.00 - 84,674.89 | 76,679.89 | 63.1% |
| EPV | 62,841.60 - 83,156.72 | 72,999.09 | 55.3% |
| DDM - Stable | 59,788.96 - 128,510.49 | 94,149.66 | 100.3% |
| DDM - Multi | 68,737.13 - 114,888.82 | 85,992.52 | 83.0% |
| Market Cap (mil) | 2,072,700.00 |
| Beta | 0.42 |
| Outstanding shares (mil) | 44.10 |
| Enterprise Value (mil) | 1,305,910.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.10% |
| Cost of Debt | 4.84% |
| WACC | 9.07% |