Binh Dinh Pharmaceutical And Medical Equipment JSC (STC:DBD) Intrinsic Value: Projected FCF: ₫21,167.07 (As of Sep. 07, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

STC:DBD Binh Dinh Pharmaceutical And Medical Equipment JSC STC:DBD
81 GF Score
Price ₫47,100.00
GF Value ₫52,651.39
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Binh Dinh Pharmaceutical And Medical Equipment JSC Intrinsic Value: Projected FCF?

Binh Dinh Pharmaceutical And Medical Equipment JSC STC:DBD -1.36% 81 Intrinsic Value: Projected FCF is ₫21,167.07 as of Sep. 07, 2026. GuruFocus rates STC:DBD with a GF Score™ of 81/100 and a GF Value™ of ₫52,651.39 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 635 Drug Manufacturers companies, Binh Dinh Pharmaceutical And Medical Equipment JSC ranks worse than 65.67% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-07), Binh Dinh Pharmaceutical And Medical Equipment JSC's Intrinsic Value: Projected FCF is ₫21,167.07. The stock price of Binh Dinh Pharmaceutical And Medical Equipment JSC is ₫47100.00. Therefore, Binh Dinh Pharmaceutical And Medical Equipment JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 2.2.

The historical rank and industry rank for Binh Dinh Pharmaceutical And Medical Equipment JSC's Intrinsic Value: Projected FCF or its related term are showing as below:

STC:DBD' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.16   Med: 2.84   Max: 4.15
Current: 2.23

During the past 8 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Binh Dinh Pharmaceutical And Medical Equipment JSC was 4.15. The lowest was 2.16. And the median was 2.84.

STC:DBD's Price-to-Projected-FCF is ranked worse than
65.67% of 635 companies
in the Drug Manufacturers industry
Industry Median: 1.56 vs STC:DBD: 2.23

Binh Dinh Pharmaceutical And Medical Equipment JSC  (STC:DBD) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Binh Dinh Pharmaceutical And Medical Equipment JSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=47100.00/21167.072552687
=2.23

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Binh Dinh Pharmaceutical And Medical Equipment JSC Intrinsic Value: Projected FCF Related Terms


Binh Dinh Pharmaceutical And Medical Equipment JSC Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Binh Dinh Pharmaceutical And Medical Equipment JSC's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Binh Dinh Pharmaceutical And Medical Equipment JSC Intrinsic Value: Projected FCF Chart

Binh Dinh Pharmaceutical And Medical Equipment JSC Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 13,873.17 22,545.53

Binh Dinh Pharmaceutical And Medical Equipment JSC Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 16,973.96 18,959.52 22,545.53 21,126.60 21,167.07

STC:DBD vs ZTS: Intrinsic Value: Projected FCF Comparison

For the Drug Manufacturers - Specialty & Generic subindustry, Binh Dinh Pharmaceutical And Medical Equipment JSC's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Binh Dinh Pharmaceutical And Medical Equipment JSC Price-to-Projected-FCF vs Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Binh Dinh Pharmaceutical And Medical Equipment JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Binh Dinh Pharmaceutical And Medical Equipment JSC's Price-to-Projected-FCF falls into.


STC:DBD
81GF Score
Binh Dinh Pharmaceutical And Medical Equipment JSC STC:DBD
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Binh Dinh Pharmaceutical And Medical Equipment JSC Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Binh Dinh Pharmaceutical And Medical Equipment JSC's Free Cash Flow(6 year avg) = ₫46,146.93.

Binh Dinh Pharmaceutical And Medical Equipment JSC's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(13.228282734574*46146.93008+1737013.6*0.8)/94.489
=21,167.07

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of ₫21,167.07 mean?
Binh Dinh Pharmaceutical And Medical Equipment JSC (STC:DBD) has a Intrinsic Value: Projected FCF of ₫21,167.07 as of Sep. 07, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Binh Dinh Pharmaceutical And Medical Equipment JSC and its competitors. According to the industry distribution chart, Binh Dinh Pharmaceutical And Medical Equipment JSC ranks #417 out of 635 companies in the Drug Manufacturers industry, placing it in the top 65.7%.
Is Binh Dinh Pharmaceutical And Medical Equipment JSC's Intrinsic Value: Projected FCF too high?
Binh Dinh Pharmaceutical And Medical Equipment JSC's current Intrinsic Value: Projected FCF is ₫21,167.07. Based on the distribution chart, Binh Dinh Pharmaceutical And Medical Equipment JSC ranks #417 out of 635 companies in the Drug Manufacturers industry, which is below the industry midpoint. Overall, Binh Dinh Pharmaceutical And Medical Equipment JSC has a GF Score™ of 81/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Binh Dinh Pharmaceutical And Medical Equipment JSC's Intrinsic Value: Projected FCF compare to ZTS?
According to the Drug Manufacturers industry distribution chart, Binh Dinh Pharmaceutical And Medical Equipment JSC ranks #417 out of 635 companies for Intrinsic Value: Projected FCF. This places Binh Dinh Pharmaceutical And Medical Equipment JSC in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.56. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Drug Manufacturers company?
The median Intrinsic Value: Projected FCF among Drug Manufacturers companies is 1.56, based on 635 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Binh Dinh Pharmaceutical And Medical Equipment JSC and its competitors. For the Drug Manufacturers industry, the median Intrinsic Value: Projected FCF is 1.56 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Binh Dinh Pharmaceutical And Medical Equipment JSC's current Intrinsic Value: Projected FCF is ₫21,167.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Binh Dinh Pharmaceutical And Medical Equipment JSC stock overvalued right now?
Based on GuruFocus' analysis, Binh Dinh Pharmaceutical And Medical Equipment JSC (STC:DBD) is currently considered Modestly Undervalued. The stock's GF Value™ is ₫52,651.39, compared to a current price of ₫47,100.00 — trading 10.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₫21,167.07. Binh Dinh Pharmaceutical And Medical Equipment JSC's overall GF Score™ is 81/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Binh Dinh Pharmaceutical And Medical Equipment JSC (STC:DBD), the current Intrinsic Value: Projected FCF is ₫21,167.07 as of Sep. 07, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Binh Dinh Pharmaceutical And Medical Equipment JSC (STC:DBD) Overvalued in 2026?

Based on GuruFocus' analysis, Binh Dinh Pharmaceutical And Medical Equipment JSC stock appears to be undervalued. The current stock price of ₫47,100.00 is trading 10.5% below its estimated GF Value™ of ₫52,651.39. GuruFocus considers Binh Dinh Pharmaceutical And Medical Equipment JSC to be Modestly Undervalued.

Key valuation signals for STC:DBD:

  • Intrinsic Value: Projected FCF: ₫21,167.07
  • GF Value™: ₫52,651.39 vs. price of ₫47,100.00 (10.5% below fair value)
  • GF Score™: 81/100 with 4 warning signs

No single metric tells the full story. See the STC:DBD stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Binh Dinh Pharmaceutical And Medical Equipment JSC Business Description

Address 498 Nguyen Thai Hoc Street, Quang Trung Ward, Binh Dinh Province, Quy Nhon, VNM
Binh Dinh Pharmaceutical And Medical Equipment JSC is a pharmaceutical company. The company is engaged in production and trade of pharmaceutical products, medicinal herbs, pharmaceutical and medical equipment.
81GF Score

Get the complete analysis for STC:DBD

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₫47,100.00
Price
₫52,651.39
GF Value