As of 2026-04-04, the Intrinsic Value of Power Engineering Consulting JSC 2 (TV2.VN) is 1,929,660.89 VND. This TV2.VN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 37,150.00 VND, the upside of Power Engineering Consulting JSC 2 is 5,094.20%.
The range of the Intrinsic Value is 1,115,422.24 - 6,113,492.46 VND
Based on its market price of 37,150.00 VND and our intrinsic valuation, Power Engineering Consulting JSC 2 (TV2.VN) is undervalued by 5,094.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (585,646.24) - (124,643.27) | (199,806.01) | -637.8% |
| DCF (Growth 10y) | 1,115,422.24 - 6,113,492.46 | 1,929,660.89 | 5094.2% |
| DCF (EBITDA 5y) | 136,769.53 - 304,384.82 | 202,827.50 | 446.0% |
| DCF (EBITDA 10y) | 648,041.77 - 1,267,886.41 | 889,923.84 | 2295.5% |
| Fair Value | 7,064.45 - 7,064.45 | 7,064.45 | -80.98% |
| P/E | 11,585.67 - 54,450.97 | 33,108.03 | -10.9% |
| EV/EBITDA | 20,451.30 - 46,993.63 | 32,466.02 | -12.6% |
| EPV | 27,238.80 - 31,635.17 | 29,436.99 | -20.8% |
| DDM - Stable | 20,600.76 - 128,152.27 | 74,376.57 | 100.2% |
| DDM - Multi | 698,980.50 - 3,258,605.01 | 1,138,224.49 | 2963.9% |
| Market Cap (mil) | 2,508,739.50 |
| Beta | 0.46 |
| Outstanding shares (mil) | 67.53 |
| Enterprise Value (mil) | 1,661,688.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 6.90% |
| Cost of Debt | 4.31% |
| WACC | 6.79% |