As of 2025-07-02, the Intrinsic Value of Pisico Binh Dinh Corporation JSC (PIS.VN) is 18,035.02 VND. This PIS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,400.00 VND, the upside of Pisico Binh Dinh Corporation JSC is 45.40%.
The range of the Intrinsic Value is 14,238.16 - 24,032.61 VND
Based on its market price of 12,400.00 VND and our intrinsic valuation, Pisico Binh Dinh Corporation JSC (PIS.VN) is undervalued by 45.40%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 14,238.16 - 24,032.61 | 18,035.02 | 45.4% |
DCF (Growth 10y) | 16,087.37 - 26,109.87 | 19,994.29 | 61.2% |
DCF (EBITDA 5y) | 12,855.21 - 17,991.24 | 15,380.84 | 24.0% |
DCF (EBITDA 10y) | 14,969.32 - 20,961.19 | 17,796.44 | 43.5% |
Fair Value | 49,156.00 - 49,156.00 | 49,156.00 | 296.42% |
P/E | 14,668.43 - 23,437.54 | 19,018.87 | 53.4% |
EV/EBITDA | 7,166.98 - 14,043.69 | 10,209.40 | -17.7% |
EPV | 6,019.54 - 9,666.58 | 7,843.05 | -36.7% |
DDM - Stable | 13,270.64 - 25,990.73 | 19,630.69 | 58.3% |
DDM - Multi | 19,369.11 - 29,421.44 | 23,351.45 | 88.3% |
Market Cap (mil) | 341,000.00 |
Beta | |
Outstanding shares (mil) | 27.50 |
Enterprise Value (mil) | 467,212.00 |
Market risk premium | 9.50% |
Cost of Equity | 9.09% |
Cost of Debt | 4.98% |
WACC | 7.78% |