As of 2026-04-03, the Intrinsic Value of Song Da No 10 JSC (SDT.VN) is 4,752.86 VND. This SDT.VN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 4,600.00 VND, the upside of Song Da No 10 JSC is 3.30%.
The range of the Intrinsic Value is 625.95 - 19,838.49 VND
Based on its market price of 4,600.00 VND and our intrinsic valuation, Song Da No 10 JSC (SDT.VN) is undervalued by 3.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,762.00) - (5,110.87) | (5,363.65) | -216.6% |
| DCF (Growth 10y) | (5,179.10) - (3,314.40) | (5,122.45) | -211.4% |
| DCF (EBITDA 5y) | 625.95 - 19,838.49 | 4,752.86 | 3.3% |
| DCF (EBITDA 10y) | (1,167.62) - 25,463.06 | 3,861.23 | -16.1% |
| Fair Value | 57,522.25 - 57,522.25 | 57,522.25 | 1,150.48% |
| P/E | 12,910.73 - 21,674.32 | 16,220.51 | 252.6% |
| EV/EBITDA | (3,126.99) - 5,679.83 | 43.70 | -99.0% |
| EPV | 4,682.38 - 21,888.02 | 13,285.20 | 188.8% |
| DDM - Stable | 13,541.83 - 32,669.51 | 23,105.66 | 402.3% |
| DDM - Multi | 22,244.79 - 43,673.71 | 29,679.10 | 545.2% |
| Market Cap (mil) | 125,469.60 |
| Beta | 3.56 |
| Outstanding shares (mil) | 27.28 |
| Enterprise Value (mil) | 187,980.90 |
| Market risk premium | 9.50% |
| Cost of Equity | 11.12% |
| Cost of Debt | 13.37% |
| WACC | 10.58% |