As of 2025-06-21, the Intrinsic Value of Vietnam Dairy Products JSC (VNM.VN) is 83.30 VND. This VNM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.90 VND, the upside of Vietnam Dairy Products JSC is 51.70%.
The range of the Intrinsic Value is 65.75 - 115.13 VND
Based on its market price of 54.90 VND and our intrinsic valuation, Vietnam Dairy Products JSC (VNM.VN) is undervalued by 51.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.75 - 115.13 | 83.30 | 51.7% |
| DCF (Growth 10y) | 74.28 - 121.99 | 91.45 | 66.6% |
| DCF (EBITDA 5y) | 71.60 - 96.79 | 86.60 | 57.7% |
| DCF (EBITDA 10y) | 78.12 - 106.30 | 93.39 | 70.1% |
| Fair Value | 20.93 - 20.93 | 20.93 | -61.87% |
| P/E | 50.99 - 67.99 | 58.06 | 5.8% |
| EV/EBITDA | 43.69 - 64.34 | 55.20 | 0.5% |
| EPV | 31.71 - 39.87 | 35.79 | -34.8% |
| DDM - Stable | 27.99 - 63.62 | 45.80 | -16.6% |
| DDM - Multi | 63.55 - 103.20 | 77.95 | 42.0% |
| Market Cap (mil) | 114,947,976.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 2,093,770.00 |
| Enterprise Value (mil) | 122,623,976.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.20% |
| Cost of Debt | 4.25% |
| WACC | 11.55% |