As of 2025-08-06, the Intrinsic Value of Viet Nam Vegetable Oils Industry Corp (VOC.VN) is 6,336.30 VND. This VOC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,000.00 VND, the upside of Viet Nam Vegetable Oils Industry Corp is -54.70%.
The range of the Intrinsic Value is 4,417.57 - 13,068.82 VND
Based on its market price of 14,000.00 VND and our intrinsic valuation, Viet Nam Vegetable Oils Industry Corp (VOC.VN) is overvalued by 54.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,417.57 - 13,068.82 | 6,336.30 | -54.7% |
| DCF (Growth 10y) | 6,977.52 - 21,585.57 | 10,235.30 | -26.9% |
| DCF (EBITDA 5y) | 2,984.04 - 4,147.45 | 3,546.41 | -74.7% |
| DCF (EBITDA 10y) | 4,878.42 - 7,171.37 | 5,928.23 | -57.7% |
| Fair Value | 10,672.90 - 10,672.90 | 10,672.90 | -23.76% |
| P/E | 3,259.19 - 5,780.43 | 4,674.97 | -66.6% |
| EV/EBITDA | (189.93) - (640.44) | (411.77) | -102.9% |
| EPV | (6,732.36) - (10,124.12) | (8,428.24) | -160.2% |
| DDM - Stable | 4,262.09 - 19,185.73 | 11,723.89 | -16.3% |
| DDM - Multi | 12,002.07 - 43,133.49 | 18,915.19 | 35.1% |
| Market Cap (mil) | 1,705,200.00 |
| Beta | 0.85 |
| Outstanding shares (mil) | 121.80 |
| Enterprise Value (mil) | 1,564,826.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.51% |
| Cost of Debt | 5.50% |
| WACC | 8.49% |