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
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%.
| 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% |
| 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% |