As of 2025-10-07, the Intrinsic Value of Tri Viet Asset Management Corporation JSC (TVC.VN) is 15,213.64 VND. This TVC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11,400.00 VND, the upside of Tri Viet Asset Management Corporation JSC is 33.50%.
The range of the Intrinsic Value is 14,169.90 - 18,210.55 VND
Based on its market price of 11,400.00 VND and our intrinsic valuation, Tri Viet Asset Management Corporation JSC (TVC.VN) is undervalued by 33.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,169.90 - 18,210.55 | 15,213.64 | 33.5% |
| DCF (Growth 10y) | 14,726.49 - 19,656.77 | 16,012.48 | 40.5% |
| DCF (EBITDA 5y) | 13,965.78 - 14,906.96 | 14,391.58 | 26.2% |
| DCF (EBITDA 10y) | 14,402.91 - 15,887.18 | 15,031.99 | 31.9% |
| Fair Value | 37,631.25 - 37,631.25 | 37,631.25 | 230.10% |
| P/E | 13,680.84 - 17,310.31 | 16,311.08 | 43.1% |
| EV/EBITDA | 12,612.37 - 14,603.51 | 13,495.72 | 18.4% |
| EPV | 4,434.82 - (2,226.37) | 1,104.22 | -90.3% |
| DDM - Stable | 9,043.25 - 30,869.86 | 19,956.58 | 75.1% |
| DDM - Multi | 6,818.84 - 19,267.93 | 10,209.09 | -10.4% |
| Market Cap (mil) | 1,352,154.00 |
| Beta | 1.30 |
| Outstanding shares (mil) | 118.61 |
| Enterprise Value (mil) | -102,036.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.02% |
| Cost of Debt | 14.99% |
| WACC | 10.46% |