Vietnam Container Shipping JSC
VN:VSC
Intrinsic Value
The intrinsic value of one VSC stock under the Base Case scenario is 12 726.85 VND. Compared to the current market price of 22 800 VND, Vietnam Container Shipping JSC is Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vietnam Container Shipping JSC
Fundamental Analysis


Revenue & Expenses Breakdown
Vietnam Container Shipping JSC
Balance Sheet Decomposition
Vietnam Container Shipping JSC
Current Assets | 1.8T |
Cash & Short-Term Investments | 1.4T |
Receivables | 374.6B |
Other Current Assets | 84B |
Non-Current Assets | 6T |
Long-Term Investments | 759.4B |
PP&E | 1.4T |
Intangibles | 2.7T |
Other Non-Current Assets | 1.2T |
Free Cash Flow Analysis
Vietnam Container Shipping JSC
VND | |
Free Cash Flow | VND |
Earnings Waterfall
Vietnam Container Shipping JSC
Revenue
|
2.8T
VND
|
Cost of Revenue
|
-1.9T
VND
|
Gross Profit
|
843.5B
VND
|
Operating Expenses
|
-332.3B
VND
|
Operating Income
|
511.1B
VND
|
Other Expenses
|
-175B
VND
|
Net Income
|
336.2B
VND
|
VSC Profitability Score
Profitability Due Diligence
Vietnam Container Shipping JSC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Vietnam Container Shipping JSC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
VSC Solvency Score
Solvency Due Diligence
Vietnam Container Shipping JSC's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Vietnam Container Shipping JSC's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VSC Price Targets Summary
Vietnam Container Shipping JSC
According to Wall Street analysts, the average 1-year price target for VSC is 21 930 VND with a low forecast of 21 715 VND and a high forecast of 22 575 VND.
Dividends
Current shareholder yield for VSC 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 VSC stock under the Base Case scenario is 12 726.85 VND.
Compared to the current market price of 22 800 VND, Vietnam Container Shipping JSC is Overvalued by 44%.