As of 2025-05-19, the Intrinsic Value of Binh Son Refining and Petrochemical JSC (BSR.VN) is 26.31 VND. This BSR.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.75 VND, the upside of Binh Son Refining and Petrochemical JSC is 48.30%.
The range of the Intrinsic Value is 22.97 - 31.42 VND
Based on its market price of 17.75 VND and our intrinsic valuation, Binh Son Refining and Petrochemical JSC (BSR.VN) is undervalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.97 - 31.42 | 26.31 | 48.3% |
| DCF (Growth 10y) | 24.47 - 33.01 | 27.87 | 57.0% |
| DCF (EBITDA 5y) | 22.43 - 30.71 | 26.36 | 48.5% |
| DCF (EBITDA 10y) | 24.22 - 32.68 | 28.04 | 58.0% |
| Fair Value | 24.91 - 24.91 | 24.91 | 40.33% |
| P/E | 11.03 - 17.62 | 13.90 | -21.7% |
| EV/EBITDA | 12.88 - 17.78 | 16.44 | -7.4% |
| EPV | 33.78 - 44.18 | 38.98 | 119.6% |
| DDM - Stable | 4.87 - 9.56 | 7.22 | -59.4% |
| DDM - Multi | 13.53 - 21.61 | 16.71 | -5.9% |
| Market Cap (mil) | 55,809,000.00 |
| Beta | 1.53 |
| Outstanding shares (mil) | 3,144,169.00 |
| Enterprise Value (mil) | 39,769,400.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.35% |
| Cost of Debt | 4.25% |
| WACC | 10.98% |