As of 2025-08-08, the Intrinsic Value of Yeah1 Group Corp (YEG.VN) is 8,837.43 VND. This YEG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14,950.00 VND, the upside of Yeah1 Group Corp is -40.90%.
The range of the Intrinsic Value is 6,343.23 - 14,512.14 VND
Based on its market price of 14,950.00 VND and our intrinsic valuation, Yeah1 Group Corp (YEG.VN) is overvalued by 40.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,343.23 - 14,512.14 | 8,837.43 | -40.9% |
| DCF (Growth 10y) | 7,176.42 - 15,407.26 | 9,725.77 | -34.9% |
| DCF (EBITDA 5y) | 15,978.14 - 22,979.79 | 19,746.03 | 32.1% |
| DCF (EBITDA 10y) | 13,328.00 - 21,490.61 | 17,280.85 | 15.6% |
| Fair Value | 17.82 - 17.82 | 17.82 | -99.88% |
| P/E | 13,082.55 - 21,598.17 | 16,136.53 | 7.9% |
| EV/EBITDA | 2,343.37 - 14,042.98 | 7,541.37 | -49.6% |
| EPV | (2,740.66) - (3,977.47) | (3,359.06) | -122.5% |
| DDM - Stable | 4,255.81 - 11,878.53 | 8,067.16 | -46.0% |
| DDM - Multi | 8,127.18 - 18,602.97 | 11,421.22 | -23.6% |
| Market Cap (mil) | 2,812,498.80 |
| Beta | 1.10 |
| Outstanding shares (mil) | 188.13 |
| Enterprise Value (mil) | 2,831,929.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.62% |
| Cost of Debt | 8.91% |
| WACC | 10.87% |