As of 2026-04-03, the Intrinsic Value of Sai Gon Water Infrastructure Corp (SII.VN) is 2,081.49 VND. This SII.VN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 16,100.00 VND, the upside of Sai Gon Water Infrastructure Corp is -87.10%.
The range of the Intrinsic Value is (4,388.55) - 185,566.50 VND
Based on its market price of 16,100.00 VND and our intrinsic valuation, Sai Gon Water Infrastructure Corp (SII.VN) is overvalued by 87.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7,839.55) - 77,569.47 | (4,936.93) | -130.7% |
| DCF (Growth 10y) | (4,388.55) - 185,566.50 | 2,081.49 | -87.1% |
| DCF (EBITDA 5y) | (8,329.84) - (6,854.40) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6,495.76) - (3,259.83) | (1,234.50) | -123450.0% |
| Fair Value | 963.80 - 963.80 | 963.80 | -94.01% |
| P/E | 394.77 - 4,738.52 | 2,400.72 | -85.1% |
| EV/EBITDA | (11,910.06) - (9,512.51) | (10,847.27) | -167.4% |
| EPV | (19,751.46) - (28,503.88) | (24,127.71) | -249.9% |
| DDM - Stable | 557.27 - 2,826.46 | 1,691.86 | -89.5% |
| DDM - Multi | 20,499.30 - 68,903.96 | 30,335.40 | 88.4% |
| Market Cap (mil) | 1,038,772.00 |
| Beta | 1.65 |
| Outstanding shares (mil) | 64.52 |
| Enterprise Value (mil) | 1,711,620.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.01% |
| Cost of Debt | 9.26% |
| WACC | 7.64% |