As of 2025-08-04, the Intrinsic Value of Saigon Beer Alcohol Beverage Corp (SAB.VN) is 40.93 VND. This SAB.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.85 VND, the upside of Saigon Beer Alcohol Beverage Corp is -16.20%.
The range of the Intrinsic Value is 33.28 - 54.82 VND
Based on its market price of 48.85 VND and our intrinsic valuation, Saigon Beer Alcohol Beverage Corp (SAB.VN) is overvalued by 16.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.28 - 54.82 | 40.93 | -16.2% |
| DCF (Growth 10y) | 36.93 - 57.97 | 44.49 | -8.9% |
| DCF (EBITDA 5y) | 29.70 - 44.33 | 35.52 | -27.3% |
| DCF (EBITDA 10y) | 34.32 - 49.39 | 40.32 | -17.5% |
| Fair Value | 15.83 - 15.83 | 15.83 | -67.60% |
| P/E | 45.80 - 70.14 | 54.80 | 12.2% |
| EV/EBITDA | 23.99 - 38.65 | 29.84 | -38.9% |
| EPV | 30.89 - 38.95 | 34.92 | -28.5% |
| DDM - Stable | 22.79 - 53.30 | 38.05 | -22.1% |
| DDM - Multi | 41.36 - 66.80 | 50.44 | 3.3% |
| Market Cap (mil) | 63,679,400.00 |
| Beta | 1.03 |
| Outstanding shares (mil) | 1,303,570.10 |
| Enterprise Value (mil) | 60,331,960.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.53% |
| Cost of Debt | 4.47% |
| WACC | 9.49% |