As of 2025-07-06, the Intrinsic Value of Bien Hoa Packaging Co (SVI.VN) is 74.57 VND. This SVI.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.40 VND, the upside of Bien Hoa Packaging Co is 21.40%.
The range of the Intrinsic Value is 43.60 - 248.32 VND
Based on its market price of 61.40 VND and our intrinsic valuation, Bien Hoa Packaging Co (SVI.VN) is undervalued by 21.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 43.60 - 248.32 | 74.57 | 21.4% |
| DCF (Growth 10y) | 45.69 - 236.36 | 75.07 | 22.3% |
| DCF (EBITDA 5y) | 55.76 - 80.30 | 67.32 | 9.6% |
| DCF (EBITDA 10y) | 52.54 - 88.12 | 67.91 | 10.6% |
| Fair Value | 30.67 - 30.67 | 30.67 | -50.04% |
| P/E | 54.97 - 90.30 | 66.64 | 8.5% |
| EV/EBITDA | 50.87 - 63.38 | 56.51 | -8.0% |
| EPV | 65.17 - 134.79 | 99.98 | 62.8% |
| DDM - Stable | 65.66 - 270.75 | 168.21 | 174.0% |
| DDM - Multi | 79.44 - 258.62 | 122.03 | 98.7% |
| Market Cap (mil) | 698,087.00 |
| Beta | 0.45 |
| Outstanding shares (mil) | 11,369.50 |
| Enterprise Value (mil) | 783,031.10 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.79% |
| Cost of Debt | 20.21% |
| WACC | 9.20% |