Viet Nam Power Development JSC (STC:VPD) Intrinsic Value: Projected FCF: ₫39,915.45 (As of Aug. 27, 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:VPD Viet Nam Power Development JSC STC:VPD
81 GF Score
Price ₫21,000.00
GF Value ₫29,368.07
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Viet Nam Power Development JSC Intrinsic Value: Projected FCF?

Viet Nam Power Development JSC STC:VPD 81 Intrinsic Value: Projected FCF is ₫39,915.45 as of Aug. 27, 2026. GuruFocus rates STC:VPD with a GF Score™ of 81/100 and a GF Value™ of ₫29,368.07 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 378 Utilities - Regulated companies, Viet Nam Power Development JSC ranks better than 77.51% 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 (2026-08-27), Viet Nam Power Development JSC's Intrinsic Value: Projected FCF is ₫39,915.45. The stock price of Viet Nam Power Development JSC is ₫21000.00. Therefore, Viet Nam Power Development JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.5.

The historical rank and industry rank for Viet Nam Power Development JSC's Intrinsic Value: Projected FCF or its related term are showing as below:

STC:VPD' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.46   Med: 0.59   Max: 0.72
Current: 0.53

During the past 8 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Viet Nam Power Development JSC was 0.72. The lowest was 0.46. And the median was 0.59.

STC:VPD's Price-to-Projected-FCF is ranked better than
77.51% of 378 companies
in the Utilities - Regulated industry
Industry Median: 1 vs STC:VPD: 0.53

Viet Nam Power Development JSC  (STC:VPD) 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 Nam Power Development JSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=21000.00/39915.451124977
=0.53

* 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 Nam Power Development JSC Intrinsic Value: Projected FCF Related Terms


Viet Nam Power Development JSC Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Viet Nam Power Development JSC'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 Nam Power Development JSC Intrinsic Value: Projected FCF Chart

Viet Nam Power Development JSC Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 46,224.83 55,726.83

Viet Nam Power Development JSC Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 42,997.79 52,549.35 55,726.83 43,391.99 39,915.45

STC:VPD vs NEE, SO, DUK: Intrinsic Value: Projected FCF Comparison

For the Utilities - Regulated Electric subindustry, Viet Nam Power Development JSC'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 Nam Power Development JSC Price-to-Projected-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Viet Nam Power Development JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Viet Nam Power Development JSC's Price-to-Projected-FCF falls into.


STC:VPD
81GF Score
Viet Nam Power Development JSC STC:VPD
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Viet Nam Power Development JSC 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 Nam Power Development JSC's Free Cash Flow(6 year avg) = ₫325,658.27.

Viet Nam Power Development JSC'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)
=(9.5203515959648*325658.2744+1445502.516*0.8)/106.645
=39,915.45

* 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 ₫39,915.45 mean?
Viet Nam Power Development JSC (STC:VPD) has a Intrinsic Value: Projected FCF of ₫39,915.45 as of Aug. 27, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Viet Nam Power Development JSC and its competitors. According to the industry distribution chart, Viet Nam Power Development JSC ranks #85 out of 378 companies in the Utilities - Regulated industry, placing it in the top 22.5%.
Is Viet Nam Power Development JSC's Intrinsic Value: Projected FCF too high?
Viet Nam Power Development JSC's current Intrinsic Value: Projected FCF is ₫39,915.45. Based on the distribution chart, Viet Nam Power Development JSC ranks #85 out of 378 companies in the Utilities - Regulated industry, which is in the top quartile — a strong position relative to peers. Overall, Viet Nam Power Development JSC has a GF Score™ of 81/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Viet Nam Power Development JSC's Intrinsic Value: Projected FCF compare to NEE and SO?
According to the Utilities - Regulated industry distribution chart, Viet Nam Power Development JSC ranks #85 out of 378 companies for Intrinsic Value: Projected FCF. This places Viet Nam Power Development JSC in the top 23% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 1.00. 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 an Utilities - Regulated company?
The median Intrinsic Value: Projected FCF among Utilities - Regulated companies is 1.00, based on 378 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 Nam Power Development JSC and its competitors. For the Utilities - Regulated industry, the median Intrinsic Value: Projected FCF is 1.00 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Viet Nam Power Development JSC's current Intrinsic Value: Projected FCF is ₫39,915.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Viet Nam Power Development JSC stock overvalued right now?
Based on GuruFocus' analysis, Viet Nam Power Development JSC (STC:VPD) is currently considered Modestly Undervalued. The stock's GF Value™ is ₫29,368.07, compared to a current price of ₫21,000.00 — trading 28.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is ₫39,915.45. Viet Nam Power Development JSC's overall GF Score™ is 81/100 with 1 warning sign 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 Nam Power Development JSC (STC:VPD), the current Intrinsic Value: Projected FCF is ₫39,915.45 as of Aug. 27, 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 Nam Power Development JSC (STC:VPD) Overvalued in 2026?

Based on GuruFocus' analysis, Viet Nam Power Development JSC stock appears to be undervalued. The current stock price of ₫21,000.00 is trading 28.5% below its estimated GF Value™ of ₫29,368.07. GuruFocus considers Viet Nam Power Development JSC to be Modestly Undervalued.

Key valuation signals for STC:VPD:

  • Intrinsic Value: Projected FCF: ₫39,915.45
  • GF Value™: ₫29,368.07 vs. price of ₫21,000.00 (28.5% below fair value)
  • GF Score™: 81/100 with 1 warning sign

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


Viet Nam Power Development JSC Business Description

Address No. 286 Nguyen Xien Street, 2nd Floor - CT2 Building, Thanh Liet Ward, Hanoi, VNM
Viet Nam Power Development JSC is engaged in the production and distribution of electricity in Vietnam. In addition, all of the Company's operations are conducted within the territory of Vietnam.
81GF Score

Get the complete analysis for STC:VPD

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

₫21,000.00
Price
₫29,368.07
GF Value