As of 2025-05-29, the Intrinsic Value of Bien Hoa Building Materials Production And Construction JSC (VLB.VN) is 45.31 VND. This VLB.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.60 VND, the upside of Bien Hoa Building Materials Production And Construction JSC is 1.60%.
The range of the Intrinsic Value is 36.69 - 60.58 VND
Based on its market price of 44.60 VND and our intrinsic valuation, Bien Hoa Building Materials Production And Construction JSC (VLB.VN) is undervalued by 1.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.69 - 60.58 | 45.31 | 1.6% |
| DCF (Growth 10y) | 38.99 - 60.18 | 46.70 | 4.7% |
| DCF (EBITDA 5y) | 34.46 - 43.89 | 37.22 | -16.6% |
| DCF (EBITDA 10y) | 37.32 - 47.04 | 40.55 | -9.1% |
| Fair Value | 118.04 - 118.04 | 118.04 | 164.66% |
| P/E | 40.79 - 109.84 | 63.63 | 42.7% |
| EV/EBITDA | 25.47 - 63.70 | 40.99 | -8.1% |
| EPV | 40.10 - 48.48 | 44.29 | -0.7% |
| DDM - Stable | 24.05 - 50.68 | 37.36 | -16.2% |
| DDM - Multi | 20.05 - 31.69 | 24.47 | -45.1% |
| Market Cap (mil) | 2,007,838.50 |
| Beta | 0.73 |
| Outstanding shares (mil) | 45,018.80 |
| Enterprise Value (mil) | 1,974,465.60 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.99% |
| Cost of Debt | 5.00% |
| WACC | 8.51% |