Masan Group Corp
VN:MSN
Intrinsic Value
The intrinsic value of one MSN stock under the Base Case scenario is 103 361.34 VND. Compared to the current market price of 62 900 VND, Masan Group Corp is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Masan Group Corp
Fundamental Analysis


Revenue & Expenses Breakdown
Masan Group Corp
Balance Sheet Decomposition
Masan Group Corp
Current Assets | 48.6T |
Cash & Short-Term Investments | 13.2T |
Receivables | 24.6T |
Other Current Assets | 10.8T |
Non-Current Assets | 94.6T |
Long-Term Investments | 36.2T |
PP&E | 28.6T |
Intangibles | 12.9T |
Other Non-Current Assets | 16.9T |
Free Cash Flow Analysis
Masan Group Corp
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Masan Group Corp
Revenue
|
83.2T
VND
|
Cost of Revenue
|
-57.6T
VND
|
Gross Profit
|
25.6T
VND
|
Operating Expenses
|
-18.9T
VND
|
Operating Income
|
6.7T
VND
|
Other Expenses
|
-4.4T
VND
|
Net Income
|
2.3T
VND
|
MSN Profitability Score
Profitability Due Diligence
Masan Group Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Masan Group Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
MSN Solvency Score
Solvency Due Diligence
Masan Group Corp's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Score
Masan Group Corp's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSN Price Targets Summary
Masan Group Corp
According to Wall Street analysts, the average 1-year price target for MSN is 92 575.2 VND with a low forecast of 62 620 VND and a high forecast of 113 400 VND.
Dividends
Current shareholder yield for MSN is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one MSN stock under the Base Case scenario is 103 361.34 VND.
Compared to the current market price of 62 900 VND, Masan Group Corp is Undervalued by 39%.