As of 2025-09-04, the Intrinsic Value of Binh Minh Plastics JSC (BMP.VN) is 204,240.17 VND. This BMP.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152,000.00 VND, the upside of Binh Minh Plastics JSC is 34.40%.
The range of the Intrinsic Value is 163,717.09 - 276,225.54 VND
Based on its market price of 152,000.00 VND and our intrinsic valuation, Binh Minh Plastics JSC (BMP.VN) is undervalued by 34.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 163,717.09 - 276,225.54 | 204,240.17 | 34.4% |
| DCF (Growth 10y) | 183,003.52 - 303,088.23 | 226,489.13 | 49.0% |
| DCF (EBITDA 5y) | 143,781.53 - 203,723.25 | 174,730.29 | 15.0% |
| DCF (EBITDA 10y) | 166,773.58 - 237,750.23 | 200,890.84 | 32.2% |
| Fair Value | 347,360.00 - 347,360.00 | 347,360.00 | 128.53% |
| P/E | 177,016.77 - 259,826.29 | 220,894.41 | 45.3% |
| EV/EBITDA | 96,955.13 - 165,717.56 | 128,739.76 | -15.3% |
| EPV | 140,015.69 - 200,447.16 | 170,230.88 | 12.0% |
| DDM - Stable | 104,669.66 - 239,229.28 | 171,949.67 | 13.1% |
| DDM - Multi | 156,422.78 - 267,423.91 | 196,445.15 | 29.2% |
| Market Cap (mil) | 12,442,720.00 |
| Beta | 0.62 |
| Outstanding shares (mil) | 81.86 |
| Enterprise Value (mil) | 11,856,255.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.26% |
| Cost of Debt | 4.25% |
| WACC | 8.24% |