VNVALUEVNVALUE
Updated weekly
Back to Dashboard
Technology sector

FOX

Technology
Công ty Cổ phần Viễn thông FPT
Viễn thông/Viễn thông cố địnhCT
83.400
VND · Last close
Valuation Verdict
Overvalued
Very Low
-120%Fair Value+120%
Intrinsic Value
49.643
Current
83.400
Gap
-40.5%
ModelDCF PE BLEND

Valuation Breakdown

CTTechnology
Defaulted to technology (no specific sector mapping found)
ModelDCF + P/E Blend
Intrinsic = 60% x DCF Value + 40% x (Fair P/E x EPS)

Technology companies combine high growth potential with the risk of overvaluation. This model blends DCF (60% weight, capturing long-duration growth) with a P/E sanity check (40% weight, capping speculative excess). The DCF uses the slowest growth decay (0.05) recognizing that tech companies can sustain competitive advantages longer. The P/E component applies a dynamic ceiling: max P/E = min(growth% x 1.5, 30), preventing runaway valuations.

1
Weighted Avg Cost of Capital
Risk-Free (Rf)
4.50%
+
Betasector default
1.300
x
ERP
4.25%
+
CRP
2.75%
=
Cost of Equity (Ke)
13.60%
Ke
13.60%
x
E/(D+E)
44.79%
+
Kd(1-t)
6.39%
x
D/(D+E)
55.21%
=
WACC
10.00%
2
Growth Estimate
fundamental firm blend6.33%
Growth decays 5%/yr toward terminal
3
Model Inputs
Max fair P/E12.66x
4
Valuation
60%DCF Value
44.149
40%P/E Value
57.882
Blended Intrinsic
49.643
Value Decomposition
40%
60%
Explicit period (40%)Terminal value (60%)

Valuation Track Record

Retroactive intrinsic value vs actual close price — FOX

Earnings Quality

Fiscal year 2025

95
Good
Accrual Quality
97
Cash Conversion
86
Receivables
100
Margin Stability
100
Revenue Quality
96

Financial Forensics

Beneish M-Score · 2025

-2.36
Moderate
DSRI
1.071
GMI
0.949
AQI
1.092
SGI
1.108
DEPI
1.044
SGAI
1.044
TATA
-0.008
LVGI
1.032

The forensic analysis of FOX indicates a low risk of financial manipulation, as evidenced by a Beneish M-Score of -2.3617, well below the manipulation threshold of -1.78. The strong earnings quality score of 95.1/100 further supports the integrity of reported earnings.

Positive Signals
  • Earnings Quality Score of 95.1/100 indicates high reliability of reported earnings.
  • Strong accrual quality at 96.6/100 and perfect receivables quality at 100.0/100 suggest effective revenue recognition practices.
Ownership Risk

The ownership structure is heavily concentrated, with Bộ Công An holding 50.2% and Công ty Cổ phần FPT holding 45.7%. This concentration may pose risks related to governance and decision-making, potentially limiting minority shareholder influence.

Recommendation

Continue monitoring the company's performance and governance practices, particularly given the concentrated ownership. Consider investing due to strong earnings quality metrics, but remain vigilant about potential governance issues.

Generated by AI based on quantitative data. Not financial advice.

Quantitative Scores

F-Score
6/9
Neutral
Z-Score
3.45
Safe Zone
Sharpe
0.54
Positive
Composite
67
Fair
Price Risk
Momentum
+31.6%
Volatility
55.0%
Max Drawdown
-27.8%

Key Ratios

Fiscal year 2025
17.18P/E
P/B5.39
P/S3.01
ROE32.3%
ROA13.7%
EPS4626.65
BVPS14748.52
Gross Margin49.8%
Net Margin17.5%
D/E1.32
Current Ratio1.15
Rev Growth10.8%
Profit Growth21.9%
EV/EBITDA12.50
Div Yield0.0%

Company Overview

Issued Shares
738.8M
Charter Capital
7387.6B VND
Sector (ICB L2)
Viễn thông
Industry (ICB L3)
Viễn thông cố định
Sub-industry
Viễn thông cố định
Company Type
CT

// OWNERSHIP_NETWORK

> mapping common ownership for FOX — hover nodes for intel, click to navigate

Shareholders
Bộ Công An
Indiv
50.2%
370.7 trieu
Công ty Cổ phần FPT
Inst
45.7%
337.3 trieu
Chu Thị Thanh Hà
Indiv
0.6%
4.8 trieu
Công ty Cổ Phần HNT
Inst
0.4%
3.0 trieu
Trương Thị Thanh Thanh
Indiv
0.3%
2.5 trieu
Nguyễn Văn Khoa
Indiv
0.1%
917.911
Board & Management
Chu Thị Thanh Hà0.6%
Thành viên Hội đồng Quản trị
Nguyễn Văn Khoa0.1%
Thành viên Hội đồng Quản trị
Đỗ Thị Hương
Kế toán trưởng
Nguyễn Hoàng Linh
Phó Tổng Giám đốc
Chu Hùng Thắng
Phó Tổng Giám đốc
Vũ Thị Mai Hương
Phó Tổng Giám đốc
Vũ Anh Tú
Giám đốc Công nghệ
Nguyễn Thanh Bình
Giám đốc Tài chính
Đỗ Xuân Phúc
Thành viên Ban kiểm soát
Phan Phương Đạt
Thành viên Ban kiểm soát
Hoàng Nam Tiến
Chủ tịch Hội đồng Quản trị
Hoàng Việt Anh
Tổng Giám đốc
Lê Ngọc Diệp
Thành viên Hội đồng Quản trị
Nguyễn Lương Tâm
Thành viên Ban kiểm soát
Trương Gia Bình
Thành viên Hội đồng Quản trị
Phạm Công Minh
Thành viên Hội đồng Quản trị
Computed 12/04/2026
Methodology & Disclosure

vnvalue is a methodology engine — not an advisor. Every number is the deterministic output of a published formula applied to public financial data. Nothing on this page constitutes investment, financial, legal, or tax advice, nor a recommendation to buy, sell, or hold any security.

All data, models, and outputs are provided AS IS without warranty of any kind. You are solely responsible for your investment decisions. Past performance and historical valuations are not indicative of future results.

By using vnvalue you accept the Terms of Service and Privacy Policy. Full disclaimer →