Company Valuation: VinFast Auto Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Capitalization 1 4,986,606 473,671,236 240,194,703 191,817,463 191,817,463 -
Change - 9,398.87% -49.29% -20.14% 0% -
Enterprise Value (EV) 1 4,986,606 473,671,236 240,194,703 438,493,838 469,085,338 191,817,463
Change - 9,398.87% -49.29% 82.56% 6.98% -59.11%
P/E ratio -11.5x -8.05x -2.96x -2.23x -3.37x -4.17x
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 3.45x 1.3x
EV / EBITDA - -13.5x -4.93x -8.75x -19.3x -
EV / EBIT - -11.4x -4.05x -7.14x -12.1x -9.6x
EV / FCF - - - - -14,085,898x -16,037,212x
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 3.130 3.130 3.130
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.($)
-2.23x5.21x-8.75x - 7.32B
289.33x14.61x98.29x-.--% 1,530B
21.91x0.89x7.39x1.32% 125B
18.98x0.78x8.8x1.97% 27.03B
-5.63x3.3x-11.53x-.--% 20.66B
109.96x0.56x18.92x-.--% 18.67B
-85.61x1.39x-193.94x-.--% 18.42B
-5.11x1.07x-9.55x-.--% 13.83B
71.19x0.6x30.18x-.--% 7.78B
-9.81x1.64x-37x-.--% 7.23B
Average 40.30x 3.00x -9.72x 0.37% 177.58B
Weighted average by Cap. 251.59x 12.76x 83.28x 0.12%

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