KBC.VN
Kinhbac City Development Holding Corp
Price:  
26.3 
VND
Volume:  
6,096,500
Viet Nam | Real Estate Management & Development

KBC.VN DCF Valuation - Growth Exit 5Y

-1284.6 %
Upside

What is the DCF valuation of KBC.VN?

The Discounted Cash Flow (DCF) valuation of Kinhbac City Development Holding Corp (KBC.VN) is (311.54) VND. With the latest stock price at 26.30 VND, the upside of Kinhbac City Development Holding Corp based on DCF is -1284.6%.

Is KBC.VN a buy or a sell?

Based on the latest price of 26.30 VND and our DCF valuation, Kinhbac City Development Holding Corp (KBC.VN) is a sell. Selling KBC.VN stocks now will result in a potential gain of 1284.6%.

Note: valuation result may not be accurate due to the low predictability of business.

Range Selected
WACC / Discount Rate9.9% - 11.4%10.6%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(397.92) - (260.85)(311.54)
Upside-1613.0% - -1091.8%-1284.6%
26.30 VND
Stock Price
(311.54) VND
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

KBC.VN DCF Valuation: Revenue & Expenses Forecast

(VND in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue2,775,7536,816,69712,603,94518,987,18523,239,92527,722,495
% Growth
51%146%85%51%22%19%
Cost of goods sold(1,492,307)(3,481,569)(6,115,488)(8,752,030)(10,176,690)(11,532,614)
% of Revenue54%51%49%46%44%42%
Selling, G&A expenses(531,248)(1,304,639)(2,412,252)(3,633,933)(4,447,859)(5,305,772)
% of Revenue19%19%19%19%19%19%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(29,672)(72,867)(134,730)(202,964)(248,424)(296,341)
% of Revenue1%1%1%1%1%1%
Tax expense(299,493)(455,656)(917,418)(1,489,259)(1,947,492)(2,464,409)
Tax rate41%23%23%23%23%23%
Net profit423,0331,501,9663,024,0564,909,0006,419,4608,123,360
% Margin15%22%24%26%28%29%