SSC.VN
Southern Seed Corp
Price:  
32.2 
VND
Volume:  
400
Viet Nam | Food Products

SSC.VN DCF Valuation - Growth Exit 5Y

-29.5 %
Upside

What is the DCF valuation of SSC.VN?

The Discounted Cash Flow (DCF) valuation of Southern Seed Corp (SSC.VN) is 22.70 VND. With the latest stock price at 32.20 VND, the upside of Southern Seed Corp based on DCF is -29.5%.

Is SSC.VN a buy or a sell?

Based on the latest price of 32.20 VND and our DCF valuation, Southern Seed Corp (SSC.VN) is a sell. Selling SSC.VN stocks now will result in a potential gain of 29.5%.

Range Selected
WACC / Discount Rate7.8% - 10.3%9.0%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price16.9 - 33.9522.70
Upside-47.5% - 5.4%-29.5%
32.20 VND
Stock Price
22.70 VND
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

SSC.VN DCF Valuation: Revenue & Expenses Forecast

(VND in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue388,063297,356304,623314,890321,188327,612
% Growth
29%-23%2%3%2%2%
Cost of goods sold(276,875)(212,157)(217,342)(224,668)(229,161)(233,744)
% of Revenue71%71%71%71%71%71%
Selling, G&A expenses(60,944)(46,699)(47,840)(49,453)(50,442)(51,450)
% of Revenue16%16%16%16%16%16%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses3,7552,8782,9483,0473,1083,170
% of Revenue1%1%1%1%1%1%
Tax expense(11,480)(8,487)(8,695)(8,988)(9,168)(9,351)
Tax rate21%21%21%21%21%21%
Net profit42,51932,89033,69334,82935,52636,236
% Margin11%11%11%11%11%11%