As of 2025-08-08, the Intrinsic Value of Viet Nam Ocean Shipping JSC (VOS.VN) is 17,252.32 VND. This VOS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15,200.00 VND, the upside of Viet Nam Ocean Shipping JSC is 13.50%.
The range of the Intrinsic Value is 13,617.57 - 25,972.49 VND
Based on its market price of 15,200.00 VND and our intrinsic valuation, Viet Nam Ocean Shipping JSC (VOS.VN) is undervalued by 13.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,617.57 - 25,972.49 | 17,252.32 | 13.5% |
| DCF (Growth 10y) | 14,714.21 - 27,184.06 | 18,428.96 | 21.2% |
| DCF (EBITDA 5y) | 11,037.60 - 15,707.41 | 13,552.78 | -10.8% |
| DCF (EBITDA 10y) | 12,909.22 - 18,460.79 | 15,623.71 | 2.8% |
| Fair Value | 7.58 - 7.58 | 7.58 | -99.95% |
| P/E | 10,114.43 - 20,919.31 | 14,380.72 | -5.4% |
| EV/EBITDA | 6,469.70 - 15,337.08 | 10,618.82 | -30.1% |
| EPV | 18,045.33 - 26,203.21 | 22,124.26 | 45.6% |
| DDM - Stable | 6,744.58 - 25,666.87 | 16,205.72 | 6.6% |
| DDM - Multi | 4,587.43 - 15,414.04 | 7,285.29 | -52.1% |
| Market Cap (mil) | 2,143,625.50 |
| Beta | 1.20 |
| Outstanding shares (mil) | 141.03 |
| Enterprise Value (mil) | 1,752,397.60 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.18% |
| Cost of Debt | 7.00% |
| WACC | 9.03% |