As of 2026-05-12, the Intrinsic Value of Viet Phat Import Export Trading Investment JSC (VPG.VN) is 168,512.78 VND. This VPG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3,540.00 VND, the upside of Viet Phat Import Export Trading Investment JSC is 4,660.20%.
The range of the Intrinsic Value is 112,761.58 - 282,940.24 VND
Based on its market price of 3,540.00 VND and our intrinsic valuation, Viet Phat Import Export Trading Investment JSC (VPG.VN) is undervalued by 4,660.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (26,602.01) - (12,314.19) | (21,919.02) | -719.2% |
| DCF (Growth 10y) | 112,761.58 - 282,940.24 | 168,512.78 | 4660.2% |
| DCF (EBITDA 5y) | 38,299.84 - 136,854.15 | 77,855.19 | 2099.3% |
| DCF (EBITDA 10y) | 132,342.58 - 334,058.04 | 211,704.76 | 5880.4% |
| Fair Value | -34,314.10 - -34,314.10 | -34,314.10 | -1,069.32% |
| P/E | (59,020.30) - (57,510.47) | (58,848.73) | -1762.4% |
| EV/EBITDA | (45,233.64) - (15,213.50) | (36,455.15) | -1129.8% |
| EPV | (22,221.11) - (22,980.07) | (22,600.54) | -738.4% |
| DDM - Stable | (26,311.04) - (64,783.44) | (45,547.27) | -1386.6% |
| DDM - Multi | 21,164.35 - 45,817.81 | 29,546.48 | 734.6% |
| Market Cap (mil) | 313,006.80 |
| Beta | 1.07 |
| Outstanding shares (mil) | 88.42 |
| Enterprise Value (mil) | 2,025,386.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 15.90% |
| Cost of Debt | 7.62% |
| WACC | 7.40% |