EN DE

Viet Dragon Securities Corporation (VDS) Fair Value & Analysis

Financial Services · VN · Market cap 3.7T VND

VD Viet Dragon Securities Corporation VDS · VN
Price12,150 VND
Fair Value17,695 VND
Upside+45.6%
Quality31/100
Watch Viet Dragon Securities Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 33.5% net margin
Low debt · negative free cash flow
Mixed vs. peers (5/11)
Moderate moat 56/100
Evidence: High Range 13,272 VND – 22,119 VND Share as image

Fair value as of: Jul 17, 2026

From 9 valuation models · updated 24 days ago

Share price −20.6% over the past month.

Below-average quality, screening 46% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (31/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (13,272 VND). The market is more pessimistic than our downside scenario.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

25,250 VND 5,667 VND Fair Value 17,695 VND Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 5,667 VND – 25,250 VND · fair‑value band 13,272 VND – 22,119 VND · the 12,150 VND price screens below the 17,695 VND fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Viet Dragon Securities Corporation (VDS) currently trades at 12,150 VND, while our model-based Fair Value estimate is 17,695 VND, implying the stock looks roughly 45.6% undervalued today. The Quality Score stands at 31/100 (below-average quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Viet Dragon Securities Corporation generated revenue of 709B VND at a net margin of 33.5%. Revenue grew 8.3% year over year. It earns a return on equity of 8.0%. Net debt stands at 3.9T VND. Fundamentals as of Jul 17, 2026

Our scenario range runs from 13,272 VND (bear case) to 22,119 VND (bull case); at 12,150 VND, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 54% below its 52-week high, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 11% fair-value upside, at 46%, VDS screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Residual Income 9,729 VND 10,792 VND 19,084 VND 76
Gordon GGM 1.14 VND 2.49 VND 4.19 VND 70
P/E Multiple 10,149 VND 13,532 VND 16,915 VND 63
All 9 models by family
DCF Models
Owner Earnings 21,858 VND 46,293 VND 99,884 VND 31
Earnings-Based
Graham-Dodd 7,078 VND 49,362 VND 69,272 VND 54
Lynch FV 14,813 VND 21,162 VND 27,510 VND 50
Dividend Discount
Gordon GGM 1.14 VND 2.49 VND 4.19 VND 70
DDM Multi-Stage 1.14 VND 2.04 VND 2.60 VND 61
Multiples
P/E Multiple 10,149 VND 13,532 VND 16,915 VND 63
P/B Multiple 11,703 VND 15,604 VND 19,505 VND 55
Asset-Based
NCAV (Graham) 5,573 VND 7,468 VND 11,146 VND 50
Economic Profit
Residual Income 9,729 VND 10,792 VND 19,084 VND 76

Widest divergence: DCF Models (46,293 VND) versus Dividend Discount (2.04 VND). Highest evidence: Residual Income (76).

Notify me when VDS reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 709B VND
Revenue growth (YoY) +8.3%
Net margin 33.5%
Return on equity 8.0%
Free cash flow −861B VND FY2025
P/E ratio 16.0
More key figures
Operating margin 16.8%
EPS (TTM) 855.60 VND
EPS growth (YoY) +219%
Net debt 3.9T VND FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 31/100

Of which business quality 30 · Market factors (momentum, volatility) 25

Profitability 37
Margins and returns on capital today
Quality Growth 56
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 29
Balance sheet, leverage, solvency risk
Investment 44
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 31
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Viet Dragon Securities Corporation, together with its subsidiary, Viet Dragon Asset Management Corporation, provides brokerage, securities trading, finance and investment advisory, underwriting, securities custodian, and derivatives services.

Full company description

Viet Dragon Securities Corporation, together with its subsidiary, Viet Dragon Asset Management Corporation, provides brokerage, securities trading, finance and investment advisory, underwriting, securities custodian, and derivatives services. It operates through Proprietary Activities; Brokerage and Securities Services; Investment Banking; and Others segments. The company offers securities brokerages, securities investment advisory services, and margin custodian services; and corporate financial advisory, M&A consultancy, and other consultancy services. It also provides underlying securities, covered warrant, corporate bond, and fund certificate distribution services; financial services and other value-added services; and equity capital and debt capital market, merger and acquisition, and corporate finance advisory services, as well as online services. In addition, the company establishes and manages securities investment funds and securities investment companies; and manages securities portfolios. It serves individual, institutional, and corporate clients in Vietnam. Viet Dragon Securities Corporation was incorporated in 2006 and is headquartered in Ho Chi Minh City, Vietnam.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Viet Dragon Securities Corporation reported revenue of 615B VND in FY2025 versus 749B VND in FY2021, a compound −4.8%/yr. Reported net income was 283B VND in FY2025, compounding −9.7%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
615B VND
Latest YoY
+13.7%
Avg. growth/yr (3Y) 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.
+19.2%
Avg. growth/yr (5Y) 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.
+26.2%
Revenue −4.8%/yr
FY21 749B VND
FY22 363B VND
FY23 342B VND
FY24 540B VND
FY25 615B VND
Net income −9.7%/yr
FY21 426B VND
FY22 −109B VND
FY23 328B VND
FY24 290B VND
FY25 283B VND

Watch VDS: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Viet Dragon Securities Corporation Fair Value". https://www.fairvalue-calculator.com/stock/VDS

Peer Group

Capital Markets · 423 stocks

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.

Quality Score 32 · Bottom 25%
Fair Value upside +46% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 3% · Above median
Net margin (TTM) 33% · Above median
Operating margin (TTM) 17% · Below median
Revenue growth 8% · Below median

Valuation Multiples vs Capital Markets median · lower = cheaper

P/E (TTM) 16.0× · Pricier than median
P/B 1.22× · Pricier than median
P/S (TTM) 5.24× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 94 · sector 9
FUTURE 42 · sector 96
PAST 32 · sector 30
HEALTH 100 · sector 93
DIVIDEND 0 · sector 36

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Capital Markets stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Huatai Securities Co HTSC $0.2700 $0.0400 -85%
Mirae Asset Securities Co 006800 38,750 KRW 31,645 KRW -18%
Meritz Financial Group 138040 117,000 KRW 87,706 KRW -25%
Korea Investment Holdings 071050 239,000 KRW 318,825 KRW +33%
NH Investment & Securities Co 005940 31,000 KRW 37,133 KRW +20%
Samsung Securities Co 016360 107,700 KRW 126,487 KRW +17%
Motilal Oswal Financial Services Limited MOTILALOFS ₹967.00 ₹299.65 -69%
Kiwoom Securities Co 039490 322,000 KRW 358,091 KRW +11%
SSI Securities Corporation SSI 24,250 VND 28,021 VND +16%
Bolsas y Mercados Argentinos S.A BYMA 313.75 ARS 120.22 ARS -62%

Compare Viet Dragon Securities Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Viet Dragon Securities Corporation (VDS) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 17,695 VND versus a price of 12,150 VND, about +46% (undervalued).
What is the fair value of VDS?
Our model-based fair value for Viet Dragon Securities Corporation is 17,695 VND (as of Jul 17, 2026), built from audited fundamentals. The current price is 12,150 VND.
What is the quality score of VDS?
Viet Dragon Securities Corporation has a Quality Score of 31/100. 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 revenue of Viet Dragon Securities Corporation (VDS)?
Viet Dragon Securities Corporation reported trailing-twelve-month revenue of about 709B VND (latest available figure, as of Jul 17, 2026).
What is the net profit margin of VDS?
The net profit margin of Viet Dragon Securities Corporation is about 33.5%, meaning it keeps roughly 33.5% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Viet Dragon Securities Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.