As of 2025-08-21, the Intrinsic Value of Vinhomes JSC (VHM.VN) is 47,634.88 VND. This VHM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94,000.00 VND, the upside of Vinhomes JSC is -49.30%.
The range of the Intrinsic Value is 31,531.49 - 87,172.76 VND
Based on its market price of 94,000.00 VND and our intrinsic valuation, Vinhomes JSC (VHM.VN) is overvalued by 49.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31,531.49 - 87,172.76 | 47,634.88 | -49.3% |
| DCF (Growth 10y) | 53,090.26 - 139,865.37 | 78,340.85 | -16.7% |
| DCF (EBITDA 5y) | 116,874.71 - 197,992.72 | 155,649.34 | 65.6% |
| DCF (EBITDA 10y) | 125,807.67 - 244,803.95 | 178,304.13 | 89.7% |
| Fair Value | 78,140.90 - 78,140.90 | 78,140.90 | -16.87% |
| P/E | 167,154.46 - 240,085.16 | 209,794.39 | 123.2% |
| EV/EBITDA | 71,137.09 - 146,459.11 | 100,724.64 | 7.2% |
| EPV | 8,413.34 - 17,252.03 | 12,832.69 | -86.3% |
| DDM - Stable | 44,104.68 - 124,115.11 | 84,109.94 | -10.5% |
| DDM - Multi | 75,556.58 - 171,127.94 | 105,474.74 | 12.2% |
| Market Cap (mil) | 386,096,540.00 |
| Beta | 1.08 |
| Outstanding shares (mil) | 4,107.41 |
| Enterprise Value (mil) | 427,775,740.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.52% |
| Cost of Debt | 9.72% |
| WACC | 11.66% |