investorscraft@gmail.com

Intrinsic ValueVinFast Auto Ltd. (VFS)

Previous Close$3.30
Intrinsic Value
Upside potential
Previous Close
$3.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

VinFast Auto Ltd. operates in the electric vehicle (EV) manufacturing sector, focusing on the design, production, and sale of electric cars, e-scooters, and e-buses. The company targets both domestic and international markets, leveraging Vietnam's growing industrial base and cost advantages. VinFast differentiates itself through vertically integrated manufacturing, in-house battery technology, and aggressive expansion into North America and Europe, positioning itself as a challenger to established EV players like Tesla and traditional automakers transitioning to electrification. The company's revenue model hinges on direct sales, leasing, and battery subscription services, with a long-term vision to capitalize on the global shift toward sustainable mobility. Despite its ambitious growth strategy, VinFast faces intense competition, high capital intensity, and execution risks as it scales production and distribution. Its market position remains nascent, with brand recognition and customer trust still developing outside its home market.

Revenue Profitability And Efficiency

VinFast reported revenue of VND 44.02 trillion for FY 2024, reflecting its early-stage commercialization efforts. However, the company posted a net loss of VND 77.27 trillion, underscoring significant upfront investments in production capacity, R&D, and market expansion. Operating cash flow was negative at VND 30.47 trillion, while capital expenditures totaled VND 16.69 trillion, highlighting the capital-intensive nature of its growth phase. Efficiency metrics remain under pressure due to low economies of scale.

Earnings Power And Capital Efficiency

The company's diluted EPS of -VND 1.32 reflects its current lack of earnings power amid heavy spending. Negative operating cash flow and high capital expenditures suggest limited near-term capital efficiency, though these investments are critical for long-term competitiveness. VinFast's ability to achieve positive unit economics and scale production will be pivotal in improving its earnings trajectory.

Balance Sheet And Financial Health

VinFast's balance sheet shows VND 3.31 trillion in cash and equivalents against total debt of VND 146.40 trillion, indicating a leveraged position. The high debt load raises concerns about financial flexibility, particularly given ongoing cash burn. The company may require additional funding to sustain its expansion plans and navigate near-term liquidity challenges.

Growth Trends And Dividend Policy

VinFast is in a high-growth phase, prioritizing market penetration over profitability. The company has not declared dividends, reinvesting all cash flows into capacity expansion and product development. Growth trends will depend on successful international rollout, model diversification, and achieving production scale to reduce per-unit costs.

Valuation And Market Expectations

Market expectations for VinFast hinge on its ability to execute its global expansion and achieve breakeven. Current valuation likely reflects optimism about long-term EV adoption but discounts near-term execution risks and competitive pressures. Investor sentiment will be sensitive to delivery volumes, margin trends, and capital-raising activities.

Strategic Advantages And Outlook

VinFast benefits from vertical integration, government support in Vietnam, and first-mover advantages in emerging EV markets. However, its outlook is contingent on overcoming operational hurdles, building brand loyalty, and securing sustainable financing. Success in North America and Europe will be critical to validating its global ambitions and transitioning toward profitability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount