V

Vietjet Aviation JSC
VN:VJC

Watchlist Manager
Vietjet Aviation JSC
VN:VJC
Watchlist
Price: 207 500 VND 0.73% Market Closed
Market Cap: 112.4T VND

Relative Value

The Relative Value of one VJC stock under the Base Case scenario is hidden VND. Compared to the current market price of 207 500 VND, Vietjet Aviation 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.

VJC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
28
Median 3Y
1
Median 5Y
1.4
Industry
0.5
Forward
1.5
vs History
38
vs Industry
4
Median 3Y
38.6
Median 5Y
54.6
Industry
8.6
Forward
51.6
vs History
0
vs Industry
100
Median 3Y
-14.1
Median 5Y
-14.1
Industry
3.2
vs History
vs Industry
1
Median 3Y
-23.6
Median 5Y
-23.5
Industry
16
vs History
0
vs Industry
14
Median 3Y
3.5
Median 5Y
3.7
Industry
1.9
vs History
39
vs Industry
28
Median 3Y
1.3
Median 5Y
1.8
Industry
0.9
Forward
2.1
vs History
19
vs Industry
15
Median 3Y
13.5
Median 5Y
11.3
Industry
3
vs History
19
vs Industry
9
Median 3Y
20.5
Median 5Y
17.4
Industry
5.9
Forward
24
vs History
19
vs Industry
8
Median 3Y
23.7
Median 5Y
20.1
Industry
10.1
Forward
26
vs History
0
vs Industry
1
Median 3Y
-22.6
Median 5Y
-17.3
Industry
5.7
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-14.4
Industry
11.5
vs History
26
vs Industry
30
Median 3Y
1.1
Median 5Y
1.3
Industry
0.8

Multiples Across Competitors

VJC Competitors Multiples
Vietjet Aviation 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
Vietjet Aviation JSC
VN:VJC
122.8T VND 1.7 76.1 32 38.3
VN
Vietnam Airlines JSC
VN:HVN
89.8T VND 0.8 10.6 5.5 8.1
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
224.8B RUB 0.3 2.7 3 7
AU
Virgin Australia Holdings Ltd
ASX:VGN
2.4B AUD 0 0 0 0
RU
Aviakompaniya UTair PAO
MOEX:UTAR
85.2B RUB 0.7 -24.5 5.1 28.4
TW
Tigerair Taiwan Co Ltd
TWSE:6757
31.5B TWD 0 0 0 0
IL
Israir Group Ltd
TASE:ISRG
463.2m ILA 0 0 0 0
US
Flyexclusive Inc
AMEX:FLYX
279.7m USD 0.8 -10 -11.6 -6.9
IS
Icelandair Group hf
ICEX:ICEAIR
32.5B ISK 0.2 -57.9 3.1 -23.5
US
Surf Air Mobility Inc
NYSE:SRFM
131.6m USD 1.2 -1.8 -5.7 -4.5
ID
AirAsia Indonesia Tbk PT
IDX:CMPP
865.5B IDR 0.1 -0.5 -15.3 -15.3
P/E Multiple
Earnings Growth PEG
VN
V
Vietjet Aviation JSC
VN:VJC
Average P/E: 29.8
76.1
36%
2.1
VN
V
Vietnam Airlines JSC
VN:HVN
10.6
4%
2.6
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
2.7
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: -24.5 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
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -10 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -57.9 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -1.8 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -0.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
V
Vietjet Aviation JSC
VN:VJC
Average EV/EBITDA: 9.7
32
22%
1.5
VN
V
Vietnam Airlines JSC
VN:HVN
5.5
15%
0.4
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
3
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
5.1
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
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -11.6 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
3.1
N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -5.7 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -15.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
V
Vietjet Aviation JSC
VN:VJC
Average EV/EBIT: 20.4
38.3
27%
1.4
VN
V
Vietnam Airlines JSC
VN:HVN
8.1
24%
0.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
7
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
28.4
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
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -6.9 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -23.5 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -4.5 N/A N/A
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Negative Multiple: -15.3 N/A N/A