As of 2025-09-12, the Intrinsic Value of Vietnam Dairy Products JSC (VNM.VN) is 68,471.65 VND. This VNM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61,200.00 VND, the upside of Vietnam Dairy Products JSC is 11.90%.
The range of the Intrinsic Value is 52,230.76 - 100,699.94 VND
Based on its market price of 61,200.00 VND and our intrinsic valuation, Vietnam Dairy Products JSC (VNM.VN) is undervalued by 11.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52,230.76 - 100,699.94 | 68,471.65 | 11.9% |
| DCF (Growth 10y) | 57,079.97 - 102,577.34 | 72,524.83 | 18.5% |
| DCF (EBITDA 5y) | 63,875.12 - 93,460.10 | 77,149.38 | 26.1% |
| DCF (EBITDA 10y) | 65,187.19 - 96,821.64 | 78,972.25 | 29.0% |
| Fair Value | 20,503.35 - 20,503.35 | 20,503.35 | -66.50% |
| P/E | 54,374.91 - 74,297.28 | 64,193.86 | 4.9% |
| EV/EBITDA | 53,618.29 - 77,007.07 | 64,665.98 | 5.7% |
| EPV | 34,638.50 - 46,993.75 | 40,816.14 | -33.3% |
| DDM - Stable | 27,501.46 - 68,894.36 | 48,198.05 | -21.2% |
| DDM - Multi | 57,623.61 - 100,491.17 | 72,257.84 | 18.1% |
| Market Cap (mil) | 127,905,550.00 |
| Beta | 0.47 |
| Outstanding shares (mil) | 2,089.96 |
| Enterprise Value (mil) | 135,196,000.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.90% |
| Cost of Debt | 4.25% |
| WACC | 10.39% |