As of 2026-04-04, the Intrinsic Value of BIDV Securities JSC (BSI.VN) is 50,024.45 VND. This BSI.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35,850.00 VND, the upside of BIDV Securities JSC is 39.50%.
The range of the Intrinsic Value is 27,846.15 - 99,390.16 VND
Based on its market price of 35,850.00 VND and our intrinsic valuation, BIDV Securities JSC (BSI.VN) is undervalued by 39.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27,846.15 - 99,390.16 | 50,024.45 | 39.5% |
| DCF (Growth 10y) | 40,280.11 - 121,412.51 | 65,736.64 | 83.4% |
| DCF (EBITDA 5y) | 25,718.96 - 62,602.70 | 42,881.52 | 19.6% |
| DCF (EBITDA 10y) | 38,677.39 - 87,277.70 | 59,771.44 | 66.7% |
| Fair Value | 50,298.00 - 50,298.00 | 50,298.00 | 40.30% |
| P/E | 26,697.81 - 40,399.45 | 31,708.02 | -11.6% |
| EV/EBITDA | 5,996.79 - 33,741.32 | 14,873.72 | -58.5% |
| EPV | (9,887.60) - 5,248.42 | (2,319.59) | -106.5% |
| DDM - Stable | 10,995.58 - 22,289.55 | 16,642.58 | -53.6% |
| DDM - Multi | 14,184.15 - 22,884.87 | 17,559.32 | -51.0% |
| Market Cap (mil) | 8,796,514.00 |
| Beta | 0.91 |
| Outstanding shares (mil) | 245.37 |
| Enterprise Value (mil) | 17,940,184.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.47% |
| Cost of Debt | 9.29% |
| WACC | 10.67% |