As of 2025-07-06, the Intrinsic Value of Vietnam Sun Corp (VNS.VN) is 17.60 VND. This VNS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.41 VND, the upside of Vietnam Sun Corp is 87.10%.
The range of the Intrinsic Value is 13.04 - 26.24 VND
Based on its market price of 9.41 VND and our intrinsic valuation, Vietnam Sun Corp (VNS.VN) is undervalued by 87.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.04 - 26.24 | 17.60 | 87.1% |
| DCF (Growth 10y) | 9.75 - 17.75 | 12.58 | 33.7% |
| DCF (EBITDA 5y) | 23.54 - 41.53 | 32.48 | 245.1% |
| DCF (EBITDA 10y) | 16.82 - 32.65 | 23.92 | 154.2% |
| Fair Value | 5.64 - 5.64 | 5.64 | -40.01% |
| P/E | 13.94 - 27.77 | 18.35 | 95.0% |
| EV/EBITDA | 23.76 - 50.90 | 36.64 | 289.4% |
| EPV | 5.40 - 11.93 | 8.67 | -7.9% |
| DDM - Stable | 4.43 - 10.77 | 7.60 | -19.2% |
| DDM - Multi | 7.05 - 11.92 | 8.75 | -7.0% |
| Market Cap (mil) | 635,162.00 |
| Beta | 0.09 |
| Outstanding shares (mil) | 67,498.62 |
| Enterprise Value (mil) | 943,824.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 14.13% |
| Cost of Debt | 6.28% |
| WACC | 10.46% |