Viet Dragon Securities (STC:VDS) Intrinsic Value: Projected FCF: ₫-15,062.16 (As of Sep. 22, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

STC:VDS Viet Dragon Securities Corp STC:VDS
70 GF Score
Price ₫10,700.00
GF Value ₫24,196.68
Valuation Possible Value Trap
! 6 Warning Signs
View Full Analysis

What is Viet Dragon Securities Intrinsic Value: Projected FCF?

Viet Dragon Securities STC:VDS 70 Intrinsic Value: Projected FCF is ₫-15,062.16 as of Sep. 22, 2026. GuruFocus rates STC:VDS with a GF Score™ of 70/100 and a GF Value™ of ₫24,196.68 (Possible Value Trap). The stock has 6 warning signs investors should review. Among 509 Capital Markets companies, Viet Dragon Securities ranks worse than 196463.46% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-09-22), Viet Dragon Securities's Intrinsic Value: Projected FCF is ₫-15,062.16. The stock price of Viet Dragon Securities is ₫10700.00. Therefore, Viet Dragon Securities's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Viet Dragon Securities's Intrinsic Value: Projected FCF or its related term are showing as below:

STC:VDS's Price-to-Projected-FCF is not ranked *
in the Capital Markets industry.
Industry Median: 1.01
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Viet Dragon Securities  (STC:VDS) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Viet Dragon Securities's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10700.00/3085.0757614623
=3.47

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Viet Dragon Securities Intrinsic Value: Projected FCF Related Terms


Viet Dragon Securities Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Viet Dragon Securities's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Viet Dragon Securities Intrinsic Value: Projected FCF Chart

Viet Dragon Securities Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4,955.25 - - - -

Viet Dragon Securities Quarterly Data
Sep17 Dec17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

STC:VDS vs MS, GS, SCHW: Intrinsic Value: Projected FCF Comparison

For the Capital Markets subindustry, Viet Dragon Securities's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Viet Dragon Securities Price-to-Projected-FCF vs Capital Markets Industry

For the Capital Markets industry and Financial Services sector, Viet Dragon Securities's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Viet Dragon Securities's Price-to-Projected-FCF falls into.


STC:VDS
70GF Score
Viet Dragon Securities Corp STC:VDS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Viet Dragon Securities Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Viet Dragon Securities's Free Cash Flow(6 year avg) = ₫-113,880.68.

Viet Dragon Securities's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(13.410827369688*-113880.6810992+2957968.452602*0.8)/272
=3,085.08

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of ₫-15,062.16 mean?
Viet Dragon Securities (STC:VDS) has a Intrinsic Value: Projected FCF of ₫-15,062.16 as of Sep. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Viet Dragon Securities and its competitors. According to the industry distribution chart, Viet Dragon Securities ranks #999999 out of 509 companies in the Capital Markets industry.
Is Viet Dragon Securities' Intrinsic Value: Projected FCF too high?
Viet Dragon Securities' current Intrinsic Value: Projected FCF is ₫-15,062.16. Based on the distribution chart, Viet Dragon Securities ranks #999999 out of 509 companies in the Capital Markets industry, which is in the bottom quartile relative to peers. Overall, Viet Dragon Securities has a GF Score™ of 70/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Viet Dragon Securities' Intrinsic Value: Projected FCF compare to MS and GS?
According to the Capital Markets industry distribution chart, Viet Dragon Securities ranks #999999 out of 509 companies for Intrinsic Value: Projected FCF. This places Viet Dragon Securities in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Capital Markets company?
The median Intrinsic Value: Projected FCF among Capital Markets companies is 1.01, based on 509 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Viet Dragon Securities and its competitors. For the Capital Markets industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Viet Dragon Securities's current Intrinsic Value: Projected FCF is ₫-15,062.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Viet Dragon Securities stock overvalued right now?
Based on GuruFocus' analysis, Viet Dragon Securities (STC:VDS) is currently considered Possible Value Trap. The stock's GF Value™ is ₫24,196.68, compared to a current price of ₫10,700.00 — trading 55.8% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₫-15,062.16. Viet Dragon Securities' overall GF Score™ is 70/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Viet Dragon Securities (STC:VDS), the current Intrinsic Value: Projected FCF is ₫-15,062.16 as of Sep. 22, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Viet Dragon Securities (STC:VDS) Overvalued in 2026?

Based on GuruFocus' analysis, Viet Dragon Securities stock appears to be undervalued. The current stock price of ₫10,700.00 is trading 55.8% below its estimated GF Value™ of ₫24,196.68. GuruFocus considers Viet Dragon Securities to be Possible Value Trap.

Key valuation signals for STC:VDS:

  • Intrinsic Value: Projected FCF: ₫-15,062.16
  • GF Value™: ₫24,196.68 vs. price of ₫10,700.00 (55.8% below fair value)
  • GF Score™: 70/100 with 6 warning signs

No single metric tells the full story. See the STC:VDS stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Viet Dragon Securities Business Description

Address 141 Nguyen Du, 1st to the 8th Floor, Viet Dragon Building, Ward Ben Thanh, District 1, Ho Chi Minh City, VNM
Viet Dragon Securities Corp is a Vietnam-based company engaged in the financial and securities business. It offers a complete range of financial and securities products and services to personal customers and organizations. The firm offers brokerage and investment advisory services, securities services, analysis services, financial services, brokerage services, derivative securities services, and investment banking services. The Company's primary activities are to provide brokerage service, securities trading, finance and investment advisory service, underwriting for securities issues, securities custodian service, and derivatives service.
70GF Score

Get the complete analysis for STC:VDS

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₫10,700.00
Price
₫24,196.68
GF Value