As of 2025-07-06, the Intrinsic Value of BGI Group JSC (VC7.VN) is 4,999.15 VND. This VC7.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,900.00 VND, the upside of BGI Group JSC is -43.80%.
The range of the Intrinsic Value is 2,980.02 - 11,488.66 VND
Based on its market price of 8,900.00 VND and our intrinsic valuation, BGI Group JSC (VC7.VN) is overvalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,980.02 - 11,488.66 | 4,999.15 | -43.8% |
| DCF (Growth 10y) | 3,836.59 - 13,165.04 | 6,069.98 | -31.8% |
| DCF (EBITDA 5y) | 4,742.38 - 7,466.05 | 6,146.38 | -30.9% |
| DCF (EBITDA 10y) | 4,968.09 - 8,196.15 | 6,532.95 | -26.6% |
| Fair Value | 3,910.32 - 3,910.32 | 3,910.32 | -56.06% |
| P/E | 2,846.71 - 5,501.75 | 4,015.34 | -54.9% |
| EV/EBITDA | 2,589.64 - 7,699.38 | 4,769.48 | -46.4% |
| EPV | (88.45) - 436.39 | 173.97 | -98.0% |
| DDM - Stable | 1,569.90 - 6,540.23 | 4,055.06 | -54.4% |
| DDM - Multi | 3,336.03 - 11,075.23 | 5,160.48 | -42.0% |
| Market Cap (mil) | 855,201.00 |
| Beta | 1.60 |
| Outstanding shares (mil) | 96.09 |
| Enterprise Value (mil) | 982,888.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.56% |
| Cost of Debt | 7.11% |
| WACC | 7.33% |