As of 2025-05-20, the Intrinsic Value of Vincom Retail JSC (VRE.VN) is 15.11 VND. This VRE.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.75 VND, the upside of Vincom Retail JSC is -38.90%.
The range of the Intrinsic Value is 10.89 - 25.40 VND
Based on its market price of 24.75 VND and our intrinsic valuation, Vincom Retail JSC (VRE.VN) is overvalued by 38.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.89 - 25.40 | 15.11 | -38.9% |
| DCF (Growth 10y) | 11.59 - 25.33 | 15.66 | -36.7% |
| DCF (EBITDA 5y) | 37.51 - 59.56 | 48.15 | 94.6% |
| DCF (EBITDA 10y) | 28.83 - 53.31 | 39.62 | 60.1% |
| Fair Value | 38.02 - 38.02 | 38.02 | 53.63% |
| P/E | 23.85 - 34.61 | 25.96 | 4.9% |
| EV/EBITDA | 31.41 - 51.42 | 44.16 | 78.4% |
| EPV | 0.97 - 2.05 | 1.51 | -93.9% |
| DDM - Stable | 10.75 - 32.38 | 21.56 | -12.9% |
| DDM - Multi | 11.14 - 27.91 | 16.13 | -34.8% |
| Market Cap (mil) | 55,436,536.00 |
| Beta | 0.85 |
| Outstanding shares (mil) | 2,239,860.00 |
| Enterprise Value (mil) | 57,083,916.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.69% |
| Cost of Debt | 6.97% |
| WACC | 10.30% |