As of 2025-05-19, the Intrinsic Value of BacKan Mineral Joint Stock Corp (BKC.VN) is 29.52 VND. This BKC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.80 VND, the upside of BacKan Mineral Joint Stock Corp is -23.90%.
The range of the Intrinsic Value is 17.31 - 71.93 VND
Based on its market price of 38.80 VND and our intrinsic valuation, BacKan Mineral Joint Stock Corp (BKC.VN) is overvalued by 23.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.31 - 71.93 | 29.52 | -23.9% |
| DCF (Growth 10y) | 29.41 - 111.95 | 47.95 | 23.6% |
| DCF (EBITDA 5y) | 19.06 - 26.94 | 20.95 | -46.0% |
| DCF (EBITDA 10y) | 26.94 - 40.74 | 31.25 | -19.5% |
| Fair Value | 104.33 - 104.33 | 104.33 | 168.90% |
| P/E | 12.80 - 43.40 | 27.57 | -28.9% |
| EV/EBITDA | 13.10 - 46.37 | 26.85 | -30.8% |
| EPV | 17.54 - 31.09 | 24.32 | -37.3% |
| DDM - Stable | 39.86 - 168.55 | 104.21 | 168.6% |
| DDM - Multi | 22.95 - 77.99 | 35.77 | -7.8% |
| Market Cap (mil) | 487,116.00 |
| Beta | -1.56 |
| Outstanding shares (mil) | 12,554.54 |
| Enterprise Value (mil) | 546,272.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 6.78% |
| Cost of Debt | 5.77% |
| WACC | 6.58% |