The Discounted Cash Flow (DCF) valuation of Binh Son Refining and Petrochemical JSC (BSR.VN) is 26.56 VND. With the latest stock price at 17.25 VND, the upside of Binh Son Refining and Petrochemical JSC based on DCF is 54.0%.
Based on the latest price of 17.25 VND and our DCF valuation, Binh Son Refining and Petrochemical JSC (BSR.VN) is a buy. buying BSR.VN stocks now will result in a potential gain of 54.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.6% | 11.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 23.18 - 31.71 | 26.56 |
| Upside | 34.4% - 83.8% | 54.0% |