Vingroup JSC
VN:VIC
Intrinsic Value
The intrinsic value of one VIC stock under the Base Case scenario is 84 740.4 VND. Compared to the current market price of 69 000 VND, Vingroup JSC is Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vingroup JSC
Fundamental Analysis


Revenue & Expenses Breakdown
Vingroup JSC
Balance Sheet Decomposition
Vingroup JSC
Current Assets | 396.5T |
Cash & Short-Term Investments | 51.4T |
Receivables | 159.6T |
Other Current Assets | 185.5T |
Non-Current Assets | 440.1T |
Long-Term Investments | 40.1T |
PP&E | 258.9T |
Intangibles | 41.9T |
Other Non-Current Assets | 99.2T |
Free Cash Flow Analysis
Vingroup JSC
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Vingroup JSC
Revenue
|
189.1T
VND
|
Cost of Revenue
|
-161.8T
VND
|
Gross Profit
|
27.3T
VND
|
Operating Expenses
|
-36.5T
VND
|
Operating Income
|
-9.2T
VND
|
Other Expenses
|
21.1T
VND
|
Net Income
|
11.9T
VND
|
VIC Profitability Score
Profitability Due Diligence
Vingroup JSC's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Vingroup JSC's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
VIC Solvency Score
Solvency Due Diligence
Vingroup JSC's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Score
Vingroup JSC's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VIC Price Targets Summary
Vingroup JSC
According to Wall Street analysts, the average 1-year price target for VIC is 50 541 VND with a low forecast of 44 137 VND and a high forecast of 58 170 VND.
Dividends
Current shareholder yield for VIC is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one VIC stock under the Base Case scenario is 84 740.4 VND.
Compared to the current market price of 69 000 VND, Vingroup JSC is Undervalued by 19%.