VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Consumer sector

BLF

Consumer
Công ty Cổ phần Thủy sản Bạc Liêu
Thực phẩm và đồ uống/Sản xuất thực phẩmCT
2.500
VND · Last close
Valuation Verdict
Undervalued
Low
-120%Fair Value+120%
Intrinsic Value
15.357
Current
2.500
Gap
+500.0%
ModelFCF DCF

Valuation Breakdown

CTThực phẩm và đồ uốngConsumer
Classified as consumer because ICB sector "Thực phẩm và đồ uống" maps to the consumer group
ModelFCF-Based DCF
Value = Sum of [FCF / (1+WACC)^t] + Terminal Value / (1+WACC)^n

A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
0.800
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
10.10%
Ke
10.10%
x
E/(D+E)
19.92%
+
Kd(1-t)
1.03%
x
D/(D+E)
80.08%
=
WACC
10.00%
2
Growth Estimate
Sector Default4.00%
Growth decays 10%/yr toward terminal
3
Model Inputs
Base FCF19.17B
Projection years10
4
Valuation
Base FCF
19.17B
Growth Rate
4.00%
WACC
10.00%
Terminal Growth
4.00%
DCF Value
15.357
Value Decomposition
43%
57%
Explicit period (43%)Terminal value (57%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — BLF

Earnings Quality

Fiscal year 2024

47
Weak
Accrual Quality
88
Cash Conversion
100
Receivables
0
Margin Stability
0
Revenue Quality
0

Financial Forensics

Beneish M-Score · 2019

-3.02
Low Risk
DSRI
0.642
GMI
0.918
AQI
0.944
SGI
1.234
DEPI
0.000
SGAI
1.211
TATA
-0.046
LVGI
0.948

The Beneish M-Score of -3.015 indicates a low likelihood of earnings manipulation, as it is well below the threshold of -1.78. However, the earnings quality metrics show significant weaknesses, particularly in revenue and margin quality, which could signal underlying operational issues.

Red Flags
  • Earnings quality metrics show 0.0/100 for eq_margin and eq_revenue, indicating potential issues with profitability and revenue recognition.
  • SGI of 1.2338 suggests aggressive growth that may not be sustainable, raising concerns about the company's ability to maintain its growth trajectory.
Positive Signals
  • The DSRI of 0.6417 indicates that inventory levels are well managed compared to sales, which is a positive sign for operational efficiency.
  • High cash conversion metrics (eq_cash_conv of 100.0/100) suggest strong cash flow generation relative to earnings.
Ownership Risk

The top shareholder, an institutional fund, holds 60.0% of the shares, which may lead to concentrated decision-making and potential misalignment with minority shareholders. However, the presence of individual shareholders may provide some level of oversight.

Recommendation

Investors should closely monitor the company's operational performance and revenue recognition practices, given the low earnings quality scores. Consider a cautious approach to investment until improvements in margin and revenue quality are observed.

Generated by AI based on quantitative data. Not financial advice.

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
0.68
Distress Zone
Sharpe
-0.88
Negative
Composite
47
Weak
Price Risk
Momentum
-50.0%
Volatility
87.3%
Max Drawdown
-57.4%

Key Ratios

Fiscal year 2024
210.08P/E
P/B0.29
P/S0.10
ROE0.1%
ROA0.0%
EPS13.80
BVPS10118.32
Gross Margin20.8%
Net Margin0.0%
D/E4.02
Current Ratio1.16
Rev Growth-43.3%
Profit Growth-96.3%
EV/EBITDA6.30
Div Yield0.0%

Company Overview

Issued Shares
11.5M
Charter Capital
115.0B VND
Sector (ICB L2)
Thực phẩm và đồ uống
Industry (ICB L3)
Sản xuất thực phẩm
Sub-industry
Nuôi trồng nông & hải sản
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for BLF — hover nodes for intel, click to navigate

Shareholders
Công ty TNHH Quản lý Quỹ đầu tư Chứng khoán Đông Á
Inst
60.0%
3.0 trieu
Nguyễn Thanh Đạm
Indiv
17.4%
2.0 trieu
Nguyễn Minh Trí
Indiv
13.1%
1.5 trieu
Nguyễn Sơn Hà
Indiv
13.0%
1.5 trieu
Nguyễn Thị Thu Hường
Indiv
8.9%
1.0 trieu
nguyen-thanh-long
Indiv
8.7%
1.0 trieu
Nguyễn Tường Long
Indiv
3.6%
180.000
nguyen-thanh-phuong
Indiv
2.9%
300.000
Nguyễn Phạm Như Hải
Indiv
2.6%
130.000
Hideakie Abe
Indiv
1.7%
200.000
Nguyễn Văn Cương
Indiv
1.0%
50.000
Võ Thị Thảo Ly
Indiv
1.0%
50.000
Võ Văn Châu Em
Indiv
1.0%
50.000
Tô Huy Phong
Indiv
0.3%
14.000
Board & Management
Nguyễn Thanh Đạm17.4%
Tổng Giám đốc/Thành viên Hội đồng Quản trị
Nguyễn Minh Trí13.1%
Thành viên Hội đồng Quản trị
Nguyễn Thị Thu Hương8.9%
Chủ tịch Hội đồng Quản trị
Nguyễn Thanh Phương2.9%
Phó Tổng Giám đốc
Hideakie Abe1.7%
Thành viên Hội đồng Quản trị
Lâm Văn Tuấn
Thành viên Ban kiểm soát
Trần Chí Nam
Kế toán trưởng
Đinh Trọng Trí
Thành viên Ban kiểm soát
Phan Quốc Thụy
Phó Tổng Giám đốc
Nguyễn Thanh Phong
Thành viên Hội đồng Quản trị
Đoàn Ngọc Hà
Phó Tổng Giám đốc
Phan Bửu Tính
Thành viên Ban kiểm soát
Computed 12/04/2026
Methodology & Disclosure

vnvalue is a methodology engine — not an advisor. Every number is the deterministic output of a published formula applied to public financial data. Nothing on this page constitutes investment, financial, legal, or tax advice, nor a recommendation to buy, sell, or hold any security.

All data, models, and outputs are provided AS IS without warranty of any kind. You are solely responsible for your investment decisions. Past performance and historical valuations are not indicative of future results.

By using vnvalue you accept the Terms of Service and Privacy Policy. Full disclaimer →