As of 2025-08-29, the Intrinsic Value of Dinh Vu Petroleum Services Port JSC (PSP.VN) is 8,875.90 VND. This PSP.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,900.00 VND, the upside of Dinh Vu Petroleum Services Port JSC is -47.50%.
The range of the Intrinsic Value is 6,365.64 - 14,852.53 VND
Based on its market price of 16,900.00 VND and our intrinsic valuation, Dinh Vu Petroleum Services Port JSC (PSP.VN) is overvalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,365.64 - 14,852.53 | 8,875.90 | -47.5% |
| DCF (Growth 10y) | 7,748.76 - 17,048.36 | 10,527.25 | -37.7% |
| DCF (EBITDA 5y) | 5,049.54 - 8,181.76 | 6,341.95 | -62.5% |
| DCF (EBITDA 10y) | 6,397.34 - 10,050.14 | 7,884.78 | -53.3% |
| Fair Value | 6,694.23 - 6,694.23 | 6,694.23 | -60.39% |
| P/E | 3,671.01 - 4,664.55 | 4,035.56 | -76.1% |
| EV/EBITDA | 3,535.80 - 8,856.78 | 6,322.76 | -62.6% |
| EPV | 2,945.36 - 4,456.18 | 3,700.78 | -78.1% |
| DDM - Stable | 2,192.36 - 6,446.42 | 4,319.40 | -74.4% |
| DDM - Multi | 5,263.02 - 11,417.96 | 7,140.80 | -57.7% |
| Market Cap (mil) | 676,000.00 |
| Beta | 0.79 |
| Outstanding shares (mil) | 40.00 |
| Enterprise Value (mil) | 693,170.80 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.14% |
| Cost of Debt | 7.05% |
| WACC | 8.03% |