As of 2025-08-23, the Intrinsic Value of Bibica Corp (BBC.VN) is 114,924.27 VND. This BBC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84,000.00 VND, the upside of Bibica Corp is 36.80%.
The range of the Intrinsic Value is 86,061.03 - 185,275.62 VND
Based on its market price of 84,000.00 VND and our intrinsic valuation, Bibica Corp (BBC.VN) is undervalued by 36.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86,061.03 - 185,275.62 | 114,924.27 | 36.8% |
| DCF (Growth 10y) | 88,223.29 - 175,732.62 | 113,949.87 | 35.7% |
| DCF (EBITDA 5y) | 68,430.73 - 78,940.88 | 72,775.03 | -13.4% |
| DCF (EBITDA 10y) | 76,385.66 - 91,570.88 | 82,927.64 | -1.3% |
| Fair Value | 156,054.75 - 156,054.75 | 156,054.75 | 85.78% |
| P/E | 66,181.15 - 86,766.39 | 79,064.03 | -5.9% |
| EV/EBITDA | 76,674.69 - 90,292.48 | 83,258.94 | -0.9% |
| EPV | 74,797.08 - 100,965.91 | 87,881.60 | 4.6% |
| DDM - Stable | 52,237.71 - 157,843.28 | 105,040.53 | 25.0% |
| DDM - Multi | 62,918.47 - 145,787.25 | 87,669.33 | 4.4% |
| Market Cap (mil) | 1,575,000.00 |
| Beta | 0.91 |
| Outstanding shares (mil) | 18.75 |
| Enterprise Value (mil) | 1,413,902.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.96% |
| Cost of Debt | 4.25% |
| WACC | 7.24% |