As of 2025-07-03, the Intrinsic Value of Song Ba JSC (SBA.VN) is 46.05 VND. This SBA.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.50 VND, the upside of Song Ba JSC is 46.20%.
The range of the Intrinsic Value is 32.99 - 79.42 VND
Based on its market price of 31.50 VND and our intrinsic valuation, Song Ba JSC (SBA.VN) is undervalued by 46.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.99 - 79.42 | 46.05 | 46.2% |
| DCF (Growth 10y) | 38.63 - 88.15 | 52.69 | 67.3% |
| DCF (EBITDA 5y) | 30.79 - 37.25 | 32.94 | 4.6% |
| DCF (EBITDA 10y) | 36.67 - 47.16 | 40.67 | 29.1% |
| Fair Value | 27.11 - 27.11 | 27.11 | -13.93% |
| P/E | 25.83 - 27.05 | 26.52 | -15.8% |
| EV/EBITDA | 23.62 - 28.22 | 25.34 | -19.6% |
| EPV | 36.75 - 53.26 | 45.00 | 42.9% |
| DDM - Stable | 18.96 - 61.25 | 40.11 | 27.3% |
| DDM - Multi | 30.70 - 69.30 | 41.74 | 32.5% |
| Market Cap (mil) | 1,829,768.90 |
| Beta | -0.07 |
| Outstanding shares (mil) | 58,087.90 |
| Enterprise Value (mil) | 1,831,872.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.45% |
| Cost of Debt | 5.50% |
| WACC | 7.35% |