As of 2024-12-12, the Intrinsic Value of Vietnam Holding Ltd (VNH.L) is
215.77 GBP. This VNH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 418.00 GBP, the upside of Vietnam Holding Ltd is
-48.40%.
The range of the Intrinsic Value is 176.99 - 283.73 GBP
215.77 GBP
Intrinsic Value
VNH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
176.99 - 283.73 |
215.77 |
-48.4% |
| DCF (Growth 10y) |
180.20 - 268.74 |
212.69 |
-49.1% |
| DCF (EBITDA 5y) |
205.60 - 317.74 |
278.36 |
-33.4% |
| DCF (EBITDA 10y) |
199.07 - 292.58 |
255.89 |
-38.8% |
| Fair Value |
1,963.43 - 1,963.43 |
1,963.43 |
369.72% |
| P/E |
144.02 - 1,386.97 |
512.31 |
22.6% |
| EV/EBITDA |
292.39 - 1,600.07 |
862.83 |
106.4% |
| EPV |
1,224.72 - 1,448.31 |
1,336.52 |
219.7% |
| DDM - Stable |
373.25 - 744.22 |
558.73 |
33.7% |
| DDM - Multi |
62.11 - 97.87 |
76.12 |
-81.8% |
VNH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
92.37 |
| Beta |
0.90 |
| Outstanding shares (mil) |
0.22 |
| Enterprise Value (mil) |
90.05 |
| Market risk premium |
5.98% |
| Cost of Equity |
15.11% |
| Cost of Debt |
5.00% |
| WACC |
9.58% |