Back to Dashboard
MEF
ConsumerCông ty Cổ phần MEINFA
Y tế/Thiết bị và Dịch vụ Y tếCT
1.100
VND · Last close
Valuation Verdict
Undervalued
−120%Fair Value+120%
Intrinsic Value
83.4k
Current
1.1k
Gap
+500.0%
ModelFCF DCF
Valuation Breakdown
CT→Y tế→Consumer
Classified as consumer because ICB sector "Y tế" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^nA classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.
1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
5.00%
+
CRP
4.00%
=
Cost of Equity (Ke)
12.50%
Ke
12.50%
x
E/(D+E)
78.01%
+
Kd(1-t)
6.28%
x
D/(D+E)
21.99%
=
WACC
11.13%
2
Growth Estimate
ROIC x Reinvestment3.13%
ROIC
23.84%
x
Reinvestment Rate
13.14%
=
Growth
3.13%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF→28.95B
Projection years→10
4
Valuation
Base FCF
28.95B
Growth Rate
3.13%
WACC
11.13%
Terminal Growth
2.50%
DCF Value
83.4k
Value Decomposition
55%
45%
Explicit period (55%)Terminal value (45%)
Key Ratios
Fiscal year 2024
P/E
0.10
P/B
0.02
P/S
0.01
ROE
21.7%
ROA
17.0%
EPS
10632.49
BVPS
51928.45
Gross Margin
24.4%
Net Margin
11.6%
D/E
0.28
Current Ratio
3.24
Rev Growth
17.0%
Profit Growth
26.4%
EV/EBITDA
-1.21
Div Yield
454.5%
Company Overview
Issued Shares
4.1M
Charter Capital
41.4B VND
Sector (ICB L2)
Y tế
Industry (ICB L3)
Thiết bị và Dịch vụ Y tế
Sub-industry
Dụng cụ y tế
Company Type
CT
Computed 06/03/2026