SBH.VN
Song Ba Ha Hydro Power JSC
Price:
45,700
VND
Volume:
10,500
Viet Nam | Utilities
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
SBH.VN Intrinsic Value
-37.2 %
Upside
What is the intrinsic value of SBH.VN?
As of 2025-07-10, the Intrinsic Value of Song Ba Ha Hydro Power JSC (SBH.VN) is 28,694 VND. This SBH.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45,700 VND, the upside of Song Ba Ha Hydro Power JSC is -37.2%.
The range of the Intrinsic Value is 22,327.38 - 41,625.76 VND.
Is SBH.VN undervalued or overvalued?
Based on its market price of 45,700 VND and our intrinsic valuation, Song Ba Ha Hydro Power JSC (SBH.VN) is overvalued by 37.2%.
45,700 VND
Stock Price
28,694 VND
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 22,327.38 - 41,625.76 | 28,694.90 | -37.2% | |
| DCF (Growth Exit 10Y) | 27,376.62 - 48,640.35 | 34,429.72 | -24.7% | |
| DCF (EBITDA Exit 5Y) | 13,533.03 - 16,634.69 | 15,318.20 | -66.5% | |
| DCF (EBITDA Exit 10Y) | 18,845.19 - 22,925.97 | 21,074.58 | -53.9% | |
| Peter Lynch Fair Value | 13,427.45 - 13,427.45 | 13,427.45 | -70.62% | |
| P/E Multiples | 14,273.46 - 33,031.57 | 22,835.94 | -50.0% | |
| EV/EBITDA Multiples | 9,229.17 - 34,657.43 | 21,452.10 | -53.1% | |
| Earnings Power Value | 66,734.47 - 79,391.8 | 73,063.11 | 59.9% | |
| Dividend Discount Model - Stable | 21,394.45 - 55,009.82 | 38,202.14 | -16.4% | |
| Dividend Discount Model - Multi Stages | 20,109.46 - 33,376.04 | 24,576.32 | -46.2% | |
| Market Cap (mil) | 5,676,854 |
| Beta | 0.04 |
| Outstanding shares (mil) | 124 |
| Enterprise Value (mil) | 5,658,611 |
| Market risk premium | 10% |
| Cost of Equity | 8.6% |
| Cost of Debt | 5% |
| WACC | 6.6% |