As of 2025-07-06, the Intrinsic Value of Lam Thao Fertilizers and Chemicals JSC (LAS.VN) is 28,047.14 VND. This LAS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21,000.00 VND, the upside of Lam Thao Fertilizers and Chemicals JSC is 33.60%.
The range of the Intrinsic Value is 21,024.58 - 41,162.25 VND
Based on its market price of 21,000.00 VND and our intrinsic valuation, Lam Thao Fertilizers and Chemicals JSC (LAS.VN) is undervalued by 33.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21,024.58 - 41,162.25 | 28,047.14 | 33.6% |
| DCF (Growth 10y) | 28,490.86 - 52,902.78 | 37,091.44 | 76.6% |
| DCF (EBITDA 5y) | 23,340.39 - 37,513.61 | 30,825.49 | 46.8% |
| DCF (EBITDA 10y) | 29,190.09 - 46,697.45 | 37,736.28 | 79.7% |
| Fair Value | 41,633.25 - 41,633.25 | 41,633.25 | 98.25% |
| P/E | 19,384.43 - 27,475.79 | 22,491.45 | 7.1% |
| EV/EBITDA | 11,661.87 - 21,529.81 | 18,179.13 | -13.4% |
| EPV | 7,007.29 - 10,998.40 | 9,002.84 | -57.1% |
| DDM - Stable | 8,561.70 - 19,602.61 | 14,082.14 | -32.9% |
| DDM - Multi | 22,265.13 - 38,466.28 | 28,109.60 | 33.9% |
| Market Cap (mil) | 2,370,060.00 |
| Beta | 1.53 |
| Outstanding shares (mil) | 112.86 |
| Enterprise Value (mil) | 2,842,221.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.63% |
| Cost of Debt | 4.36% |
| WACC | 10.49% |