Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
PAN PAN Group JSC
P

PAN Group JSC
VN:PAN

Watchlist Manager
PAN Group JSC
VN:PAN
Watchlist
Price: 17 100 VND 1.18% Market Closed
Market Cap: ₫4.3T
Write Note Create Alert

DCF Value

The DCF Value for PAN Group JSC (PAN) under the Base Case is VND. Compared with the current market price of 17 100 VND, the stock appears .

Key assumptions
PAN DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 8.3%
Net Margin 3.3%3.7%
Cash Flow Conversion 86%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 7.6%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue PAN Research

Summary
PAN intrinsic value, competitors valuation, and company profile.
DCF Valuation
PAN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PAN stock valuation using valuation multiples.
Wall St Estimates
PAN price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PAN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate