Company Valuation: VinFast Auto Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Capitalization 1 4,986,606 473,671,236 240,194,703 191,204,628 191,204,628 -
Change - 9,398.87% -49.29% -20.4% 0% -
Enterprise Value (EV) 1 4,986,606 473,671,236 240,194,703 437,881,003 468,472,503 191,204,628
Change - 9,398.87% -49.29% 82.3% 6.99% -59.19%
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 2.27x 1.4x 1.29x
EV / Revenue - 16.1x 5.1x 5.21x 3.44x 1.29x
EV / EBITDA - -13.5x -4.93x -8.74x -19.3x -
EV / EBIT - -11.4x -4.05x -7.13x -12.1x -9.57x
EV / FCF - - - - -14,067,495x -15,985,975x
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 3/9/23 2/22/24 4/24/25 - - -
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-8.74x - 7.3B
281.46x14.2x95.57x-.--% 1,489B
21.14x0.83x6.81x1.37% 118B
18.74x0.76x8.63x2% 26.54B
-5.19x3.07x-10.73x-.--% 19.07B
103.6x0.49x16.7x-.--% 17.51B
-77.19x1.23x-171.63x-.--% 16.54B
-4.49x0.91x-8.12x-.--% 12.09B
68.88x0.57x28.43x-.--% 7.41B
-9.77x1.63x-36.87x-.--% 7.17B
Average 39.50x 2.89x -7.99x 0.37% 172.05B
Weighted average by Cap. 245.75x 12.45x 81.57x 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.