As of 2025-08-02, the Intrinsic Value of Haiphong Packing VICEM JSC (BXH.VN) is 66,186.71 VND. This BXH.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,700.00 VND, the upside of Haiphong Packing VICEM JSC is 421.20%.
The range of the Intrinsic Value is 48,649.51 - 106,741.69 VND
Based on its market price of 12,700.00 VND and our intrinsic valuation, Haiphong Packing VICEM JSC (BXH.VN) is undervalued by 421.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48,649.51 - 106,741.69 | 66,186.71 | 421.2% |
| DCF (Growth 10y) | 69,689.82 - 146,134.23 | 92,892.69 | 631.4% |
| DCF (EBITDA 5y) | 38,000.41 - 52,286.73 | 44,135.26 | 247.5% |
| DCF (EBITDA 10y) | 52,925.33 - 71,532.53 | 60,904.79 | 379.6% |
| Fair Value | 1,194.08 - 1,194.08 | 1,194.08 | -90.60% |
| P/E | 2,498.01 - 9,660.85 | 5,885.41 | -53.7% |
| EV/EBITDA | 8,976.03 - 14,336.17 | 11,484.92 | -9.6% |
| EPV | 11,769.37 - 14,256.88 | 13,013.12 | 2.5% |
| DDM - Stable | 1,948.67 - 5,881.02 | 3,914.85 | -69.2% |
| DDM - Multi | 36,753.29 - 81,254.25 | 50,105.98 | 294.5% |
| Market Cap (mil) | 38,227.00 |
| Beta | 1.08 |
| Outstanding shares (mil) | 3.01 |
| Enterprise Value (mil) | 32,457.30 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.12% |
| Cost of Debt | 5.90% |
| WACC | 6.30% |