V

Vietnam Airlines JSC
VN:HVN

Watchlist Manager
Vietnam Airlines JSC
VN:HVN
Watchlist
Price: 26 950 VND 0.56% Market Closed
Market Cap: ₫83.9T

Relative Value

The Relative Value of one HVN stock under the Base Case scenario is hidden VND. Compared to the current market price of 26 950 VND, Vietnam Airlines JSC is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HVN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

HVN Competitors Multiples
Vietnam Airlines JSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Vietnam Airlines JSC
VN:HVN
83.9T VND 0.7 9.9 5.1 7.5
VN
Vietjet Aviation JSC
VN:VJC
98.9T VND 1.4 61.3 27.4 32.8
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
224.2B RUB 0.3 2.7 3 7
MX
Grupo Aeromexico SAB de CV
NYSE:AERO
2.8B USD 0 -0.2 22 -6.8
AU
Virgin Australia Holdings Ltd
ASX:VGN
2.5B AUD 0 0 0 0
RU
Aviakompaniya UTair PAO
MOEX:UTAR
94B RUB 0.8 -27 5.4 30.4
TW
Tigerair Taiwan Co Ltd
TWSE:6757
29.5B TWD 0 0 0 0
IL
Israir Group Ltd
TASE:ISRG
404.4m ILS 0.2 10.7 2.9 6.5
IS
Icelandair Group hf
ICEX:ICEAIR
32.1B ISK 0.2 -59.3 3.2 -23.9
US
Flyexclusive Inc
AMEX:FLYX
237.2m USD 0.7 -8.5 -10.7 -6.4
US
Surf Air Mobility Inc
NYSE:SRFM
128.3m USD 1.2 -1.8 -5.6 -4.4
P/E Multiple
Earnings Growth PEG
VN
V
Vietnam Airlines JSC
VN:HVN
Average P/E: 21.2
9.9
9%
1.1
VN
V
Vietjet Aviation JSC
VN:VJC
61.3
36%
1.7
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
2.7
N/A N/A
MX
Grupo Aeromexico SAB de CV
NYSE:AERO
Negative Multiple: -0.2 N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
Negative Multiple: -27 N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
10.7
N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -59.3 N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -8.5 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -1.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
V
Vietnam Airlines JSC
VN:HVN
Average EV/EBITDA: 9.9
5.1
14%
0.4
VN
V
Vietjet Aviation JSC
VN:VJC
27.4
22%
1.2
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
3
N/A N/A
MX
Grupo Aeromexico SAB de CV
NYSE:AERO
22
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
5.4
N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
2.9
N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
3.2
N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -10.7 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -5.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
V
Vietnam Airlines JSC
VN:HVN
Average EV/EBIT: 16.8
7.5
25%
0.3
VN
V
Vietjet Aviation JSC
VN:VJC
32.8
27%
1.2
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
7
N/A N/A
MX
Grupo Aeromexico SAB de CV
NYSE:AERO
Negative Multiple: -6.8 N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
30.4
N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
6.5
N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -23.9 N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -6.4 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -4.4 N/A N/A