As of 2025-07-03, the Intrinsic Value of Viet Nam Power Development JSC (VPD.VN) is 35.10 VND. This VPD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.50 VND, the upside of Viet Nam Power Development JSC is 43.30%.
The range of the Intrinsic Value is 27.62 - 48.66 VND
Based on its market price of 24.50 VND and our intrinsic valuation, Viet Nam Power Development JSC (VPD.VN) is undervalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.62 - 48.66 | 35.10 | 43.3% |
| DCF (Growth 10y) | 32.85 - 57.19 | 41.53 | 69.5% |
| DCF (EBITDA 5y) | 23.33 - 30.16 | 26.83 | 9.5% |
| DCF (EBITDA 10y) | 29.37 - 39.47 | 34.23 | 39.7% |
| Fair Value | 48.79 - 48.79 | 48.79 | 99.15% |
| P/E | 24.20 - 24.90 | 24.48 | -0.1% |
| EV/EBITDA | 19.50 - 25.23 | 23.30 | -4.9% |
| EPV | 26.00 - 37.60 | 31.80 | 29.8% |
| DDM - Stable | 16.48 - 38.16 | 27.32 | 11.5% |
| DDM - Multi | 28.90 - 46.98 | 35.39 | 44.4% |
| Market Cap (mil) | 2,622,088.00 |
| Beta | 0.07 |
| Outstanding shares (mil) | 107,024.00 |
| Enterprise Value (mil) | 2,624,006.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.45% |
| Cost of Debt | 5.59% |
| WACC | 7.37% |