Vinhomes JSC (VHM) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Vinhomes JSC stock VND 105,995, price VND 63,300, upside +67.4%, quality 54 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
Meets all rules:undervalued,solid quality, uptrend
The stock costs 40% less than our calculation considers fair.
Fair value 105,995 VND · Strongly undervalued (40%)
Healthy Growth(revenue 5y +16.5 %/yr in VND)
Highly profitable · 32.4% net margin (TTM)
Low debt
Generates free cash flow
4.7% dividend yield · Well covered
Ranks above peers(11/14)
Broad data
Costs just 5.5 times its yearly profit.
Quality 54/100
Wide moat79/100 · thin data
Risks from the AI analysis
🚩Sector bond yields climbing sharply with foreign flows turning negative🚩Capital support demands from parent Vingroup🚩Legal bottlenecks in land clearance and approvals
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range 16,611 VND – 78,963 VND · fair‑value band 67,389 VND – 173,078 VND · the 63,300 VND price screens below the 105,995 VND fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Vinhomes JSC in your weekly email
Every Wednesday you see whether Vinhomes JSC is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Vinhomes Joint Stock Company develops and sells real estate properties in Vietnam. The company also leases office properties.
Show moreShow less
In addition, it provides real estate management and related services; general contractor; consulting and designing construction; and supervision and construction management services.
The company was formerly known as Hanoi Southern City Development Joint Stock Company and changed its name to Vinhomes Joint Stock Company in February 2018. The company was incorporated in 2008 and is headquartered in Hanoi, Vietnam.
Vinhomes Joint Stock Company operates as a subsidiary of Vingroup Joint Stock Company.
Stock analysis
Vinhomes JSC (VHM) currently trades at 63,300 VND, while our model-based Fair Value estimate is 105,995 VND, implying the stock looks roughly 40% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 158,261 VND per share, and 13 of the 16 models we run sit above the 63,300 VND price.
Bear case: the Asset-Based group reads lowest at 37,878 VND, and 3 of the 16 models stay below the price. Data coverage for this calculation is high.
Scenario range: 67,389 VND (bear) to 173,078 VND (bull), the price of 63,300 VND sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 54/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Vinhomes JSC reported revenue of 153T VND in FY2025 versus 85.0T VND in FY2021, a compound +15.9%/yr. Reported net income was 41.9T VND in FY2025, compounding +1.9%/yr from FY2021.
Key figures
Market cap 260T VND (≈ $10.1B) Large · P/E ratio 5.5 · P/S ratio 1.75 · EPS (TTM) 11,463 VND · Dividend yield 4.7% · Net margin 32.4% · Return on equity 38.0% · Return on assets (EBIT) 8.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 79 out of 100 (low confidence).
What moves the price
The share trades about 20% below its 52-week high and 51% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −23% fair-value upside, at 67%, VHM screens cheaper than that median.
Fair Value models
Bear67,389 VNDFair Value 105,995 VNDBull173,078 VND
Price 63,300 VND · Upside +67.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (7,188 VND per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+49.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+34.9%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+16.5%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+19.9%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in VND ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in VND: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+14.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+9.8%
Dividend (yield on the price)4.7%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.31% → 25%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+12.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+21.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (Vietnam: IMF forecast 4.1% a year to 2030, 3.1% from 2016 to 2025) that is about +8.3% a year for the price and +16.3% for the forecasts.
AI conclusion: Vinhomes gains efficiency potential from its metro infrastructure role aiding large urban projects, yet lacks any durable moat and carries high debt relative to equity.
Main risk: Ongoing needs to support loss-making group ventures such as VinFast could divert cash flows and reduce liquidity for Vinhomes' own project execution and land development.
Bull case: By prioritising its existing extensive land bank and leveraging Vingroup ecosystem synergies Vinhomes could accelerate project delivery and maintain margins despite group pressures.
Bear case: If parent capital demands intensify or regulatory delays persist core project pipelines could stall leading to lower delivery volumes and strained operational cash flows.
Vinhomes acts as general contractor for Hanoi's expanding metro network through the Vingroup Alstom agreement. That infrastructure role could speed delivery on its large urban projects and unlock more of the record backlog, yet sector bond yields have climbed sharply and foreign flows turned negative. Our models see the shares as undervalued, but does the rail work reinforce its core development strength more than it stretches execution capacity?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate - Development · 489 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+67.4% · Above median
Profitability
Return on equity (12 months)38.0% · Top 25%
Return on assets5.3% · Top 25%
Net margin (12 months)32.4% · Top 25%
Operating margin (12 months)57.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)419.9% · Top 25%
Dividend yield (12 months)4.7% · Above median
Balance sheet
Debt / equity0.44× · Above median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)5.5× · Cheapest 25%
P/B1.10× · Pricier than median
P/S (12 months)0.85× · Cheaper than median
Price / free cash flow (fiscal year)10.1× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Vinhomes JSC Fair Value". https://www.fairvalue-calculator.com/stock/VHM
Frequently asked questions
Is Vinhomes JSC (VHM) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 105,995 VND versus a price of 63,300 VND, about +67% upside (undervalued).
What is the fair value of VHM?
Our model-based fair value for Vinhomes JSC is 105,995 VND (as of Nov 4, 2026), built from audited fundamentals. The current price: 63,300 VND.
What is the quality score of VHM?
Vinhomes JSC has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Vinhomes JSC (VHM)?
Our model-based price target is the fair value of 105,995 VND (as of Nov 4, 2026) from 16 valuation models. Cautious scenario 67,389 VND, optimistic scenario 173,078 VND. It is a calculation from audited fundamentals, not an analyst target.
What is the Vinhomes JSC stock forecast for 2026?
Our models put fair value at 105,995 VND, about +67% upside versus a price of 63,300 VND (undervalued). Cautious scenario 67,389 VND, optimistic scenario 173,078 VND. The calculation is refreshed regularly with new filings.
What is the revenue of Vinhomes JSC (VHM)?
Vinhomes JSC reported trailing-twelve-month revenue of about 305T VND (latest available figure, as of Nov 4, 2026).
Does Vinhomes JSC pay a dividend?
Vinhomes JSC currently shows a dividend yield of 4.74% relative to its recent price (as of Nov 4, 2026).
What growth is priced into Vinhomes JSC (VHM)?
For today's price to be fair in a discounted-cash-flow model, Vinhomes JSC would have to grow free cash flow by +12.7 % per year for five years (discount rate 14.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.5 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of VHM use?
Our models discount Vinhomes JSC at 14.5 %: a base by market capitalisation (mid), damped by beta 1.33, country premium for Vietnam. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Vinhomes JSC that is +12.7 % per year a year over ten years, using the same discount rate (14.5 %) and the same formula as our fair value.
How much growth has Vinhomes JSC (VHM) delivered so far?
Over the past 5 years revenue at Vinhomes JSC grew +16.5 % a year. The price currently implies +12.7 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Vinhomes JSC (VHM) growing?
The median revenue growth in the sector is +2.8 % a year. That is the yardstick for the growth priced into Vinhomes JSC (+12.7 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Vinhomes JSC (VHM)?
The free-cash-flow yield on the price is 9.91 %: that much free cash flow Vinhomes JSC produces per unit of market value. When it exceeds the discount rate of our models (14.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Vinhomes JSC (VHM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Vinhomes JSC it is 105,995 VND per share (as of Nov 4, 2026), against a price of 63,300 VND. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Vinhomes JSC stock overvalued or undervalued in 2026?
As of Nov 4, 2026, VHM trades below its calculated fair value: price 63,300 VND, fair value 105,995 VND, a gap of about +67% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of VHM?
No. The price is what the market pays today (63,300 VND); the fair value is what the company's own numbers justify (105,995 VND). For Vinhomes JSC the two are 42,695 VND per share apart. That gap is exactly why we show both numbers side by side.
How much is Vinhomes JSC worth?
The market values Vinhomes JSC at about 260T VND (market capitalisation, as of Nov 4, 2026). Per share that is 63,300 VND; our models calculate a fair value of 105,995 VND per share.
What do the bullish and bearish scenarios say about VHM?
Our models span a range for Vinhomes JSC: cautious scenario 67,389 VND, base 105,995 VND, optimistic 173,078 VND per share (as of Nov 4, 2026, price 63,300 VND). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of VHM?
Vinhomes JSC trades at a price-to-earnings ratio of 5.5 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 105,995 VND is built from several models across several years. Other multiples: P/B 1.1, P/S 0.9, EV/EBITDA 2.1.
How solid is the balance sheet of Vinhomes JSC (VHM)?
Balance-sheet figures for Vinhomes JSC (as of Nov 4, 2026): return on equity 38.0%, debt of 0.44 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is VHM from its 52-week high?
Vinhomes JSC trades at 63,300 VND, about 20% below its 52-week high of 78,963 VND and 51% above the low of 41,841 VND (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of 105,995 VND is for.
Which stocks are comparable to Vinhomes JSC?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, CK Asset Holdings, DLF Limited, Hongkong Land Holdings, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Vinhomes JSC stock attractive at the current price?
The data as of Nov 4, 2026: price 63,300 VND, calculated fair value 105,995 VND (+67%), Quality Score 54/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of VHM calculated?
We run Vinhomes JSC through 16 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 105,995 VND, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.5% above its aggregate fair value. Vinhomes JSC currently trades 40% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Vinhomes JSC (VHM)?
The closing price on Nov 5, 2026 was 63,300 VND. Our model-based fair value is 105,995 VND, about +67% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Vinhomes JSC right now?
The price is below even our cautious bear case (67,389 VND). The market is more pessimistic than our downside scenario. Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (67,389 VND to 173,078 VND) leaves room in how you read the outcome. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Vinhomes JSC
How large is the market capitalisation of Vinhomes JSC (VHM)?
The market capitalisation of Vinhomes JSC is 260T VND (≈ $10.1B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Vinhomes JSC (VHM)?
The price-to-sales ratio of Vinhomes JSC is 1.75 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Vinhomes JSC (VHM)?
Earnings per share at Vinhomes JSC are 11,463 VND (price ÷ EPS = P/E 5.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Vinhomes JSC (VHM)?
The dividend yield of Vinhomes JSC is 4.7% (payout 26.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Vinhomes JSC (VHM)?
The net margin of Vinhomes JSC is 32.4% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Vinhomes JSC (VHM)?
The return on equity (ROE) of Vinhomes JSC is 38.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Vinhomes JSC (VHM)?
On an EBIT basis the return on assets of Vinhomes JSC is 8.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Vinhomes JSC (VHM)?
The operating margin of Vinhomes JSC is 57.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Vinhomes JSC (VHM)?
Revenue at Vinhomes JSC is growing +420% versus a year earlier (3y avg +34.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Vinhomes JSC (VHM)?
Earnings per share at Vinhomes JSC are growing +395% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Vinhomes JSC (VHM) carry?
The net debt of Vinhomes JSC is 96.3T VND (fiscal year 2025, ≈ 3.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Vinhomes JSC in the live analysis
One click puts Vinhomes JSC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026