As of 2025-05-20, the Intrinsic Value of Song Ba Ha Hydro Power JSC (SBH.VN) is 28.60 VND. This SBH.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.90 VND, the upside of Song Ba Ha Hydro Power JSC is -41.50%.
The range of the Intrinsic Value is 22.31 - 41.29 VND
Based on its market price of 48.90 VND and our intrinsic valuation, Song Ba Ha Hydro Power JSC (SBH.VN) is overvalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22.31 - 41.29 | 28.60 | -41.5% |
| DCF (Growth 10y) | 27.36 - 48.24 | 34.32 | -29.8% |
| DCF (EBITDA 5y) | 14.30 - 17.24 | 15.81 | -67.7% |
| DCF (EBITDA 10y) | 19.60 - 23.52 | 21.55 | -55.9% |
| Fair Value | 13.37 - 13.37 | 13.37 | -72.66% |
| P/E | 15.83 - 35.78 | 25.31 | -48.2% |
| EV/EBITDA | 10.94 - 36.78 | 23.14 | -52.7% |
| EPV | 66.66 - 78.90 | 72.78 | 48.8% |
| DDM - Stable | 21.41 - 54.47 | 37.94 | -22.4% |
| DDM - Multi | 20.10 - 33.08 | 24.50 | -49.9% |
| Market Cap (mil) | 6,099,884.00 |
| Beta | 0.04 |
| Outstanding shares (mil) | 124,742.00 |
| Enterprise Value (mil) | 6,081,640.50 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.58% |
| Cost of Debt | 5.00% |
| WACC | 6.61% |