VSG.VN
South Vietnam Container Shipping JSC
Price:  
2,500.00 
VND
Volume:  
400.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VSG.VN Intrinsic Value

-2,534.40 %
Upside

What is the intrinsic value of VSG.VN?

As of 2025-07-07, the Intrinsic Value of South Vietnam Container Shipping JSC (VSG.VN) is (60,858.88) VND. This VSG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,500.00 VND, the upside of South Vietnam Container Shipping JSC is -2,534.40%.

The range of the Intrinsic Value is (74,298.03) - (56,659.01) VND

Is VSG.VN undervalued or overvalued?

Based on its market price of 2,500.00 VND and our intrinsic valuation, South Vietnam Container Shipping JSC (VSG.VN) is overvalued by 2,534.40%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

2,500.00 VND
Stock Price
(60,858.88) VND
Intrinsic Value
Intrinsic Value Details

VSG.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (74,298.03) - (56,659.01) (60,858.88) -2534.4%
DCF (Growth 10y) (52,240.95) - (58,155.83) (53,662.32) -2246.5%
DCF (EBITDA 5y) (55,015.65) - (59,911.32) (1,234.50) -123450.0%
DCF (EBITDA 10y) (54,645.97) - (58,945.77) (1,234.50) -123450.0%
Fair Value -31,916.35 - -31,916.35 -31,916.35 -1,376.65%
P/E (74,173.60) - (74,939.59) (73,407.60) -3036.3%
EV/EBITDA (33,474.06) - (29,051.84) (31,370.08) -1354.8%
EPV (46,265.00) - (47,101.01) (46,682.97) -1967.3%
DDM - Stable (26,579.21) - (68,275.37) (47,427.26) -1997.1%
DDM - Multi (17,302.93) - (37,872.86) (24,102.99) -1064.1%

VSG.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 27,600.00
Beta 0.82
Outstanding shares (mil) 11.04
Enterprise Value (mil) 436,135.00
Market risk premium 9.50%
Cost of Equity 16.61%
Cost of Debt 7.00%
WACC 6.43%