Vietcap Securities JSC
VN:VCI
Intrinsic Value
The intrinsic value of one VCI stock under the Base Case scenario is 32 271.82 VND. Compared to the current market price of 36 350 VND, Vietcap Securities JSC is Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vietcap Securities JSC
Fundamental Analysis


Revenue & Expenses Breakdown
Vietcap Securities JSC
Balance Sheet Decomposition
Vietcap Securities JSC
Current Assets | 26.5T |
Cash & Short-Term Investments | 14.6T |
Receivables | 11.6T |
Other Current Assets | 268.5B |
Non-Current Assets | 100.3B |
PP&E | 43B |
Intangibles | 6.7B |
Other Non-Current Assets | 50.7B |
Free Cash Flow Analysis
Vietcap Securities JSC
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Vietcap Securities JSC
Revenue
|
3.7T
VND
|
Cost of Revenue
|
-725.7B
VND
|
Gross Profit
|
3T
VND
|
Operating Expenses
|
-148.4B
VND
|
Operating Income
|
2.8T
VND
|
Other Expenses
|
-1.9T
VND
|
Net Income
|
910.7B
VND
|
VCI Profitability Score
Profitability Due Diligence
Vietcap Securities JSC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Vietcap Securities JSC's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
VCI Solvency Score
Solvency Due Diligence
Vietcap Securities JSC's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Vietcap Securities JSC's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VCI Price Targets Summary
Vietcap Securities JSC
According to Wall Street analysts, the average 1-year price target for VCI is 37 567.62 VND with a low forecast of 35 412.62 VND and a high forecast of 40 530 VND.
Dividends
Current shareholder yield for VCI 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 VCI stock under the Base Case scenario is 32 271.82 VND.
Compared to the current market price of 36 350 VND, Vietcap Securities JSC is Overvalued by 11%.