As of 2026-04-03, the Intrinsic Value of An Tien Industries JSC (HII.VN) is 7,726.42 VND. This HII.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,380.00 VND, the upside of An Tien Industries JSC is 43.60%.
The range of the Intrinsic Value is 5,988.47 - 10,379.23 VND
Based on its market price of 5,380.00 VND and our intrinsic valuation, An Tien Industries JSC (HII.VN) is undervalued by 43.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,988.47 - 10,379.23 | 7,726.42 | 43.6% |
| DCF (Growth 10y) | 6,112.87 - 9,966.18 | 7,647.94 | 42.2% |
| DCF (EBITDA 5y) | 6,944.63 - 10,122.00 | 7,979.45 | 48.3% |
| DCF (EBITDA 10y) | 7,288.80 - 10,556.90 | 8,433.89 | 56.8% |
| Fair Value | 17,108.00 - 17,108.00 | 17,108.00 | 217.99% |
| P/E | 6,596.84 - 8,252.90 | 6,873.59 | 27.8% |
| EV/EBITDA | 5,074.65 - 17,505.88 | 9,712.25 | 80.5% |
| EPV | 14,151.42 - 18,240.37 | 16,195.90 | 201.0% |
| DDM - Stable | 4,498.76 - 8,347.19 | 6,422.97 | 19.4% |
| DDM - Multi | 7,736.38 - 11,068.52 | 9,100.65 | 69.2% |
| Market Cap (mil) | 396,290.80 |
| Beta | 0.68 |
| Outstanding shares (mil) | 73.66 |
| Enterprise Value (mil) | 591,389.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.01% |
| Cost of Debt | 4.88% |
| WACC | 7.09% |