As of 2025-08-08, the Intrinsic Value of Vietnam Tanker JSC (VTO.VN) is 20,387.17 VND. This VTO.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,700.00 VND, the upside of Vietnam Tanker JSC is 60.50%.
The range of the Intrinsic Value is 18,944.97 - 22,353.09 VND
Based on its market price of 12,700.00 VND and our intrinsic valuation, Vietnam Tanker JSC (VTO.VN) is undervalued by 60.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18,944.97 - 22,353.09 | 20,387.17 | 60.5% |
| DCF (Growth 10y) | 20,449.90 - 24,158.48 | 22,028.36 | 73.5% |
| DCF (EBITDA 5y) | 16,914.81 - 22,185.92 | 18,977.78 | 49.4% |
| DCF (EBITDA 10y) | 18,982.46 - 23,848.63 | 20,892.70 | 64.5% |
| Fair Value | 26.48 - 26.48 | 26.48 | -99.79% |
| P/E | 13,565.74 - 31,341.45 | 20,606.21 | 62.3% |
| EV/EBITDA | 14,647.37 - 37,799.55 | 22,005.82 | 73.3% |
| EPV | 33,878.86 - 39,972.51 | 36,925.68 | 190.8% |
| DDM - Stable | 10,802.53 - 18,441.19 | 14,621.91 | 15.1% |
| DDM - Multi | 7,479.62 - 9,928.72 | 8,531.23 | -32.8% |
| Market Cap (mil) | 1,073,999.60 |
| Beta | 0.98 |
| Outstanding shares (mil) | 84.57 |
| Enterprise Value (mil) | 400,467.62 |
| Market risk premium | 9.50% |
| Cost of Equity | 12.98% |
| Cost of Debt | 5.25% |
| WACC | 11.49% |