As of 2026-04-03, the Intrinsic Value of MDF VRG Quang Tri Wood JSC (MDF.VN) is 24,462.35 VND. This MDF.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,000.00 VND, the upside of MDF VRG Quang Tri Wood JSC is 389.20%.
The range of the Intrinsic Value is 14,895.96 - 54,263.67 VND
Based on its market price of 5,000.00 VND and our intrinsic valuation, MDF VRG Quang Tri Wood JSC (MDF.VN) is undervalued by 389.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,895.96 - 54,263.67 | 24,462.35 | 389.2% |
| DCF (Growth 10y) | 27,321.29 - 90,574.27 | 42,758.66 | 755.2% |
| DCF (EBITDA 5y) | 11,275.44 - 37,030.56 | 22,591.96 | 351.8% |
| DCF (EBITDA 10y) | 21,122.24 - 59,877.17 | 37,424.93 | 648.5% |
| Fair Value | 739.46 - 739.46 | 739.46 | -85.21% |
| P/E | 1,147.63 - 3,511.55 | 2,054.71 | -58.9% |
| EV/EBITDA | (1,970.93) - 4,086.89 | 1,872.47 | -62.6% |
| EPV | (1,593.32) - (60.86) | (827.09) | -116.5% |
| DDM - Stable | 1,208.16 - 3,170.16 | 2,189.17 | -56.2% |
| DDM - Multi | 12,149.91 - 25,262.63 | 16,462.91 | 229.3% |
| Market Cap (mil) | 275,550.00 |
| Beta | 1.60 |
| Outstanding shares (mil) | 55.11 |
| Enterprise Value (mil) | 545,031.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.38% |
| Cost of Debt | 5.50% |
| WACC | 6.22% |