As of 2025-06-03, the Intrinsic Value of Tien Giang Packaging JSC (BTG.VN) is 17.88 VND. This BTG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.70 VND, the upside of Tien Giang Packaging JSC is 105.50%.
The range of the Intrinsic Value is 14.40 - 25.06 VND
Based on its market price of 8.70 VND and our intrinsic valuation, Tien Giang Packaging JSC (BTG.VN) is undervalued by 105.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.40 - 25.06 | 17.88 | 105.5% |
| DCF (Growth 10y) | 16.62 - 27.58 | 20.22 | 132.4% |
| DCF (EBITDA 5y) | 22.12 - 24.17 | 23.16 | 166.2% |
| DCF (EBITDA 10y) | 24.83 - 28.21 | 26.50 | 204.6% |
| Fair Value | 2.03 - 2.03 | 2.03 | -76.64% |
| P/E | 2.18 - 16.99 | 9.14 | 5.1% |
| EV/EBITDA | 7.20 - 9.98 | 8.69 | -0.1% |
| EPV | (0.11) - (0.78) | (0.45) | -105.1% |
| DDM - Stable | 2.92 - 7.02 | 4.97 | -42.9% |
| DDM - Multi | 7.34 - 14.08 | 9.69 | 11.4% |
| Market Cap (mil) | 10,353.00 |
| Beta | |
| Outstanding shares (mil) | 1,190.00 |
| Enterprise Value (mil) | 6,712.56 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.48% |
| Cost of Debt | 5.00% |
| WACC | 6.69% |