As of 2025-08-08, the Intrinsic Value of Viet Nam Ocean Shipping Agency Corp (VSA.VN) is 24,828.01 VND. This VSA.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22,500.00 VND, the upside of Viet Nam Ocean Shipping Agency Corp is 10.30%.
The range of the Intrinsic Value is 22,738.79 - 29,159.71 VND
Based on its market price of 22,500.00 VND and our intrinsic valuation, Viet Nam Ocean Shipping Agency Corp (VSA.VN) is undervalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 22,738.79 - 29,159.71 | 24,828.01 | 10.3% |
| DCF (Growth 10y) | 22,168.19 - 27,048.42 | 23,774.40 | 5.7% |
| DCF (EBITDA 5y) | 20,700.14 - 24,238.49 | 22,069.78 | -1.9% |
| DCF (EBITDA 10y) | 21,433.94 - 25,002.32 | 22,794.09 | 1.3% |
| Fair Value | 8,993.00 - 8,993.00 | 8,993.00 | -60.03% |
| P/E | 16,773.71 - 25,648.08 | 19,071.98 | -15.2% |
| EV/EBITDA | 21,858.53 - 29,358.55 | 24,112.25 | 7.2% |
| EPV | 36,038.83 - 42,686.35 | 39,362.55 | 74.9% |
| DDM - Stable | 8,053.83 - 20,217.48 | 14,135.67 | -37.2% |
| DDM - Multi | 7,482.71 - 15,715.35 | 10,252.55 | -54.4% |
| Market Cap (mil) | 317,250.00 |
| Beta | 0.48 |
| Outstanding shares (mil) | 14.10 |
| Enterprise Value (mil) | 60,149.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 13.82% |
| Cost of Debt | 5.00% |
| WACC | 8.91% |