M

Masan Group Corp
VN:MSN

Watchlist Manager
Masan Group Corp
VN:MSN
Watchlist
Price: 78 200 VND -2.13% Market Closed
Market Cap: 112.5T VND

Intrinsic Value

The intrinsic value of one MSN stock under the Base Case scenario is 113 942.75 VND. Compared to the current market price of 78 200 VND, Masan Group Corp is Undervalued by 31%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MSN Intrinsic Value
113 942.75 VND
Undervaluation 31%
Intrinsic Value
Price
M
Worst Case
Base Case
Best Case

Valuation History
Masan Group Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about MSN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MSN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Masan Group Corp.

Explain Valuation
Compare MSN to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MSN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Masan Group Corp

Current Assets 32.2T
Cash & Short-Term Investments 14.7T
Receivables 6.2T
Other Current Assets 11.3T
Non-Current Assets 89.1T
Long-Term Investments 38.5T
PP&E 27.7T
Intangibles 12.1T
Other Non-Current Assets 10.8T
Current Liabilities 37.6T
Accounts Payable 6.9T
Accrued Liabilities 5.2T
Short-Term Debt 16.1T
Other Current Liabilities 9.4T
Non-Current Liabilities 50T
Long-Term Debt 37T
Other Non-Current Liabilities 13T
Efficiency

Free Cash Flow Analysis
Masan Group Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Masan Group Corp

Revenue
81.1T VND
Cost of Revenue
-55.7T VND
Gross Profit
25.4T VND
Operating Expenses
-17.7T VND
Operating Income
7.7T VND
Other Expenses
-4.4T VND
Net Income
3.3T VND
Fundamental Scores

MSN Profitability Score
Profitability Due Diligence

Masan Group Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Operating Margin is Increasing
46/100
Profitability
Score

Masan Group Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

MSN Solvency Score
Solvency Due Diligence

Masan Group Corp's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Average Altman Z-Score
31/100
Solvency
Score

Masan Group Corp's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MSN Price Targets Summary
Masan Group Corp

Wall Street analysts forecast MSN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MSN is 102 495.43 VND with a low forecast of 93 223 VND and a high forecast of 115 080 VND.

Lowest
Price Target
93 223 VND
19% Upside
Average
Price Target
102 495.43 VND
31% Upside
Highest
Price Target
115 080 VND
47% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one MSN stock?

The intrinsic value of one MSN stock under the Base Case scenario is 113 942.75 VND.

Is MSN stock undervalued or overvalued?

Compared to the current market price of 78 200 VND, Masan Group Corp is Undervalued by 31%.

Back to Top