What is the intrinsic value of VNP.VN?
As of 2025-05-15, the Intrinsic Value of Vietnam Plastic Corp (VNP.VN) is
8.90 VND. This VNP.VN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 13.30 VND, the upside of Vietnam Plastic Corp is
-33.11%.
Is VNP.VN undervalued or overvalued?
Based on its market price of 13.30 VND and our intrinsic valuation, Vietnam Plastic Corp (VNP.VN) is overvalued by 33.11%.
VNP.VN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(26.82) - (10.11) |
(13.76) |
-203.5% |
| DCF (Growth 10y) |
(7.54) - (14.70) |
(9.15) |
-168.8% |
| DCF (EBITDA 5y) |
(7.91) - (10.33) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(6.62) - (7.83) |
(1,234.50) |
-123450.0% |
| Fair Value |
8.90 - 8.90 |
8.90 |
-33.11% |
| P/E |
1.43 - 7.46 |
3.65 |
-72.6% |
| EV/EBITDA |
(3.22) - (3.30) |
(3.24) |
-124.4% |
| EPV |
(12.34) - (17.03) |
(14.69) |
-210.4% |
| DDM - Stable |
3.35 - 15.53 |
9.44 |
-29.0% |
| DDM - Multi |
3.70 - 13.67 |
5.86 |
-55.9% |
VNP.VN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
280,103.30 |
| Beta |
1.61 |
| Outstanding shares (mil) |
21,060.40 |
| Enterprise Value (mil) |
326,736.30 |
| Market risk premium |
9.50% |
| Cost of Equity |
8.75% |
| Cost of Debt |
8.48% |
| WACC |
8.66% |