As of 2025-05-03, the Intrinsic Value of Viettel Post Joint Stock Corp (VTP.VN) is 160.32 VND. This VTP.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.00 VND, the upside of Viettel Post Joint Stock Corp is 45.70%.
The range of the Intrinsic Value is 121.97 - 233.70 VND
Based on its market price of 110.00 VND and our intrinsic valuation, Viettel Post Joint Stock Corp (VTP.VN) is undervalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 121.97 - 233.70 | 160.32 | 45.7% |
| DCF (Growth 10y) | 148.56 - 265.55 | 189.12 | 71.9% |
| DCF (EBITDA 5y) | 89.05 - 193.73 | 121.40 | 10.4% |
| DCF (EBITDA 10y) | 119.91 - 224.05 | 152.82 | 38.9% |
| Fair Value | 29.10 - 29.10 | 29.10 | -73.54% |
| P/E | 31.21 - 97.86 | 69.49 | -36.8% |
| EV/EBITDA | 9.88 - 64.82 | 29.58 | -73.1% |
| EPV | 3.37 - 7.42 | 5.39 | -95.1% |
| DDM - Stable | 20.78 - 48.92 | 34.85 | -68.3% |
| DDM - Multi | 101.39 - 186.40 | 131.43 | 19.5% |
| Market Cap (mil) | 13,261,050.00 |
| Beta | 1.47 |
| Outstanding shares (mil) | 120,555.00 |
| Enterprise Value (mil) | 14,681,780.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.70% |
| Cost of Debt | 4.57% |
| WACC | 9.89% |