As of 2025-07-04, the Intrinsic Value of Viet Nam Rubber Industrial Zone and Urban Development JSC (VRG.VN) is 34,160.22 VND. This VRG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25,600.00 VND, the upside of Viet Nam Rubber Industrial Zone and Urban Development JSC is 33.40%.
The range of the Intrinsic Value is 25,498.50 - 55,016.80 VND
Based on its market price of 25,600.00 VND and our intrinsic valuation, Viet Nam Rubber Industrial Zone and Urban Development JSC (VRG.VN) is undervalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,498.50 - 55,016.80 | 34,160.22 | 33.4% |
| DCF (Growth 10y) | 27,273.09 - 57,780.50 | 36,280.80 | 41.7% |
| DCF (EBITDA 5y) | 45,469.70 - 68,773.34 | 56,404.33 | 120.3% |
| DCF (EBITDA 10y) | 40,962.59 - 69,121.82 | 53,191.88 | 107.8% |
| Fair Value | 57,657.50 - 57,657.50 | 57,657.50 | 125.22% |
| P/E | 25,876.73 - 38,085.87 | 32,032.95 | 25.1% |
| EV/EBITDA | 28,009.31 - 51,732.57 | 39,711.99 | 55.1% |
| EPV | 23,893.31 - 41,664.18 | 32,778.76 | 28.0% |
| DDM - Stable | 10,080.51 - 37,636.44 | 23,858.48 | -6.8% |
| DDM - Multi | 15,098.81 - 41,919.20 | 21,952.34 | -14.2% |
| Market Cap (mil) | 662,784.00 |
| Beta | 0.36 |
| Outstanding shares (mil) | 25.89 |
| Enterprise Value (mil) | 587,122.20 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.77% |
| Cost of Debt | 5.00% |
| WACC | 7.88% |