LBM.VN
Lamdong Minerals and Building Materials JSC
Price:
29.3
VND
Volume:
7,900
Viet Nam | Construction Materials
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
LBM.VN Intrinsic Value
32.7 %
Upside
What is the intrinsic value of LBM.VN?
As of 2025-07-06, the Intrinsic Value of Lamdong Minerals and Building Materials JSC (LBM.VN) is 38.87 VND. This LBM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.30 VND, the upside of Lamdong Minerals and Building Materials JSC is 32.7%.
The range of the Intrinsic Value is 30.02 - 56.48 VND.
Is LBM.VN undervalued or overvalued?
Based on its market price of 29.30 VND and our intrinsic valuation, Lamdong Minerals and Building Materials JSC (LBM.VN) is undervalued by 32.7%.
29.30 VND
Stock Price
38.87 VND
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 30.02 - 56.48 | 38.87 | 32.7% | |
| DCF (Growth Exit 10Y) | 30.55 - 53.17 | 38.19 | 30.3% | |
| DCF (EBITDA Exit 5Y) | 40.62 - 63.01 | 46.47 | 58.6% | |
| DCF (EBITDA Exit 10Y) | 40.79 - 63.41 | 47.24 | 61.2% | |
| Peter Lynch Fair Value | 21.78 - 21.78 | 21.78 | -25.68% | |
| P/E Multiples | 19.34 - 34.33 | 24.56 | -16.2% | |
| EV/EBITDA Multiples | 24.95 - 63 | 39.61 | 35.2% | |
| Earnings Power Value | 7.36 - 9.64 | 8.50 | -71.0% | |
| Dividend Discount Model - Stable | 16.88 - 42.34 | 29.61 | 1.1% | |
| Dividend Discount Model - Multi Stages | 22.39 - 43.99 | 29.71 | 1.4% | |
| Market Cap (mil) | 1,160,000 |
| Beta | 1.25 |
| Outstanding shares (mil) | 39,590 |
| Enterprise Value (mil) | 1,193,202 |
| Market risk premium | 10% |
| Cost of Equity | 8.3% |
| Cost of Debt | 4.25% |
| WACC | 7.9% |