As of 2025-07-07, the Intrinsic Value of Yenbai Cement And Minerals JSC (YBC.VN) is 18,527.65 VND. This YBC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,300.00 VND, the upside of Yenbai Cement And Minerals JSC is 99.20%.
The range of the Intrinsic Value is 10,552.74 - 36,030.21 VND
Based on its market price of 9,300.00 VND and our intrinsic valuation, Yenbai Cement And Minerals JSC (YBC.VN) is undervalued by 99.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,552.74 - 36,030.21 | 18,527.65 | 99.2% |
| DCF (Growth 10y) | 12,152.86 - 38,944.26 | 20,585.08 | 121.3% |
| DCF (EBITDA 5y) | 30,399.80 - 53,930.90 | 41,540.65 | 346.7% |
| DCF (EBITDA 10y) | 25,343.74 - 57,885.81 | 39,015.80 | 319.5% |
| Fair Value | -31,491.25 - -31,491.25 | -31,491.25 | -438.62% |
| P/E | (11,412.37) - 9,853.64 | (1,317.83) | -114.2% |
| EV/EBITDA | (4,438.06) - 48,997.33 | 18,320.35 | 97.0% |
| EPV | (16,432.72) - (16,164.96) | (16,298.85) | -275.3% |
| DDM - Stable | (4,236.17) - (8,916.25) | (6,576.18) | -170.7% |
| DDM - Multi | 2,928.32 - 5,455.35 | 3,869.57 | -58.4% |
| Market Cap (mil) | 147,178.00 |
| Beta | |
| Outstanding shares (mil) | 15.83 |
| Enterprise Value (mil) | 411,814.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 17.26% |
| Cost of Debt | 14.34% |
| WACC | 11.71% |