LSS.VN
Lam Son Sugar Joint Stock Corp
Price:  
9.50 
VND
Volume:  
243,700.00
Viet Nam | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LSS.VN Intrinsic Value

431.70 %
Upside

What is the intrinsic value of LSS.VN?

As of 2025-07-10, the Intrinsic Value of Lam Son Sugar Joint Stock Corp (LSS.VN) is 50.51 VND. This LSS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.50 VND, the upside of Lam Son Sugar Joint Stock Corp is 431.70%.

The range of the Intrinsic Value is 32.05 - 100.51 VND

Is LSS.VN undervalued or overvalued?

Based on its market price of 9.50 VND and our intrinsic valuation, Lam Son Sugar Joint Stock Corp (LSS.VN) is undervalued by 431.70%.

9.50 VND
Stock Price
50.51 VND
Intrinsic Value
Intrinsic Value Details

LSS.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.05 - 100.51 50.51 431.7%
DCF (Growth 10y) 41.15 - 115.58 61.39 546.3%
DCF (EBITDA 5y) 31.15 - 41.40 35.34 272.0%
DCF (EBITDA 10y) 42.95 - 59.71 49.97 426.0%
Fair Value 28.73 - 28.73 28.73 202.46%
P/E 10.37 - 16.43 13.54 42.6%
EV/EBITDA 11.41 - 21.96 16.52 73.9%
EPV 5.92 - 12.60 9.26 -2.5%
DDM - Stable 7.45 - 25.19 16.32 71.8%
DDM - Multi 21.89 - 60.80 32.58 242.9%

LSS.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 827,407.25
Beta 0.79
Outstanding shares (mil) 87,095.50
Enterprise Value (mil) 1,713,557.20
Market risk premium 9.50%
Cost of Equity 9.45%
Cost of Debt 4.88%
WACC 6.64%