As of 2024-12-14, the Intrinsic Value of VinaCapital Vietnam Opportunity Fund Ltd (VOF.L) is
25.98 GBP. This VOF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 452.00 GBP, the upside of VinaCapital Vietnam Opportunity Fund Ltd is
-94.30%.
The range of the Intrinsic Value is 23.24 - 31.96 GBP
25.98 GBP
Intrinsic Value
VOF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.24 - 31.96 |
25.98 |
-94.3% |
| DCF (Growth 10y) |
22.70 - 29.30 |
24.80 |
-94.5% |
| DCF (EBITDA 5y) |
20.09 - 21.20 |
20.53 |
-95.5% |
| DCF (EBITDA 10y) |
20.77 - 21.99 |
21.28 |
-95.3% |
| Fair Value |
439.50 - 439.50 |
439.50 |
-2.76% |
| P/E |
4.22 - 701.45 |
270.93 |
-40.1% |
| EV/EBITDA |
19.69 - 550.55 |
253.48 |
-43.9% |
| EPV |
78.14 - 94.09 |
86.11 |
-80.9% |
| DDM - Stable |
801.15 - 2,243.46 |
1,522.31 |
236.8% |
| DDM - Multi |
8.27 - 17.70 |
11.24 |
-97.5% |
VOF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
645.49 |
| Beta |
0.65 |
| Outstanding shares (mil) |
1.43 |
| Enterprise Value (mil) |
624.57 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.60% |
| Cost of Debt |
5.00% |
| WACC |
9.53% |