As of 2026-04-03, the Intrinsic Value of Vinaship JSC (VNA.VN) is 20,047.59 VND. This VNA.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,000.00 VND, the upside of Vinaship JSC is 25.30%.
The range of the Intrinsic Value is 14,664.35 - 31,430.65 VND
Based on its market price of 16,000.00 VND and our intrinsic valuation, Vinaship JSC (VNA.VN) is undervalued by 25.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,664.35 - 31,430.65 | 20,047.59 | 25.3% |
| DCF (Growth 10y) | 12,204.34 - 23,974.08 | 16,048.29 | 0.3% |
| DCF (EBITDA 5y) | 22,569.29 - 38,377.00 | 30,379.66 | 89.9% |
| DCF (EBITDA 10y) | 18,682.11 - 35,367.61 | 26,086.80 | 63.0% |
| Fair Value | 31,827.00 - 31,827.00 | 31,827.00 | 98.92% |
| P/E | 7,812.43 - 13,596.46 | 9,923.58 | -38.0% |
| EV/EBITDA | 10,037.93 - 17,434.11 | 14,554.61 | -9.0% |
| EPV | (23,568.74) - (40,229.68) | (31,899.12) | -299.4% |
| DDM - Stable | 5,343.06 - 15,024.28 | 10,183.68 | -36.4% |
| DDM - Multi | 6,930.31 - 15,660.58 | 9,644.74 | -39.7% |
| Market Cap (mil) | 544,000.00 |
| Beta | 1.48 |
| Outstanding shares (mil) | 34.00 |
| Enterprise Value (mil) | 642,439.30 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.65% |
| Cost of Debt | 4.25% |
| WACC | 9.55% |