Company Valuation: VinFast Auto Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Capitalization 1 4,986,606 473,671,236 240,194,703 191,569,592 191,569,592 -
Change - 9,398.87% -49.29% -20.24% 0% -
Enterprise Value (EV) 1 4,986,606 473,671,236 240,194,703 438,245,967 468,837,467 191,569,592
Change - 9,398.87% -49.29% 82.45% 6.98% -59.14%
P/E ratio -11.5x -8.05x -2.96x -2.22x -3.36x -4.16x
PBR - - - - - -
PEG - -0.4x -0.1x -0.69x 0.1x 0.2x
Capitalization / Revenue - 16.1x 5.1x 2.28x 1.41x 1.3x
EV / Revenue - 16.1x 5.1x 5.21x 3.44x 1.3x
EV / EBITDA - -13.5x -4.93x -8.75x -19.3x -
EV / EBIT - -11.4x -4.05x -7.14x -12.1x -9.59x
EV / FCF - - - - -14,078,455x -16,016,488x
FCF Yield - - - - -0% -0%
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 -0.8715 -1.04 -1.36 -1.404 -0.928 -0.75
Distribution rate - - - - - -
Net sales 1 - 29,469,708 47,076,017 84,105,511 136,154,782 147,674,526
EBITDA 1 - -34,973,557 -48,684,108 -50,093,664 -24,310,093 -
EBIT 1 - -41,459,775 -59,246,480 -61,388,842 -38,792,674 -19,979,479
Net income 1 -49,783,795 -58,845,739 -82,631,235 -86,346,634 -59,470,553 -46,552,820
Net Debt 1 - - - 246,676,375 277,267,875 -
Reference price 3 10.000 8.370 4.030 3.120 3.120 3.120
Nbr of stocks (in thousands) 21,125 2,332,229 2,338,696 2,339,513 2,339,513 -
Announcement Date 09/03/23 22/02/24 24/04/25 - - -
1USD in Million2VND in Million3USD
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-2.22x5.21x-8.75x - 7.3B
280.24x14.14x95.15x-.--% 1,482B
21.92x0.89x7.38x1.32% 124B
18.67x0.76x8.6x2.01% 26.58B
-5.17x3.06x-10.69x-.--% 18.99B
107.22x0.53x18.02x-.--% 18.2B
-88.69x1.47x-202.12x-.--% 19.07B
-5.19x1.08x-9.69x-.--% 14.03B
71.83x0.61x30.53x-.--% 7.84B
-9.8x1.63x-36.96x-.--% 7.22B
Average 38.88x 2.94x -10.85x 0.37% 172.59B
Weighted average by Cap. 242.87x 12.31x 80.09x 0.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. VFS Stock
  4. Valuation VinFast Auto Ltd.
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW