As of 2025-07-06, the Intrinsic Value of West Coach Station JSC (WCS.VN) is 531,180.00 VND. This WCS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 379,400.00 VND, the upside of West Coach Station JSC is 40.00%.
The range of the Intrinsic Value is 447,568.15 - 658,823.66 VND
Based on its market price of 379,400.00 VND and our intrinsic valuation, West Coach Station JSC (WCS.VN) is undervalued by 40.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 447,568.15 - 658,823.66 | 531,180.00 | 40.0% |
| DCF (Growth 10y) | 519,832.96 - 749,060.09 | 610,900.00 | 61.0% |
| DCF (EBITDA 5y) | 358,649.52 - 498,430.79 | 436,281.36 | 15.0% |
| DCF (EBITDA 10y) | 442,165.93 - 599,300.23 | 525,426.98 | 38.5% |
| Fair Value | 771,162.50 - 771,162.50 | 771,162.50 | 103.26% |
| P/E | 256,026.45 - 384,638.30 | 336,660.32 | -11.3% |
| EV/EBITDA | 260,658.53 - 415,043.37 | 356,967.58 | -5.9% |
| EPV | 256,464.32 - 319,867.13 | 288,165.60 | -24.0% |
| DDM - Stable | 218,829.03 - 465,572.69 | 342,200.80 | -9.8% |
| DDM - Multi | 261,335.39 - 450,032.34 | 332,215.60 | -12.4% |
| Market Cap (mil) | 948,500.00 |
| Beta | 0.13 |
| Outstanding shares (mil) | 2.50 |
| Enterprise Value (mil) | 935,753.40 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.42% |
| Cost of Debt | 5.00% |
| WACC | 6.23% |