VDG
ConsumerValuation Breakdown
A classic Discounted Cash Flow model built on Free Cash Flow (FCF), the actual cash a business generates after all operating expenses and capital expenditures. Future FCF is projected for 10 years with gradually decaying growth, then discounted back to today's value using WACC. This is the gold standard of intrinsic valuation: it values the company based on what it can actually deliver to shareholders, independent of market sentiment.
Valuation Track Record
Retroactive intrinsic value vs actual close price — VDG
Earnings Quality
Fiscal year 2024
Financial Forensics
Beneish M-Score · 2024
VDG exhibits several concerning financial metrics that suggest potential earnings manipulation, particularly indicated by a Beneish M-Score of -0.4853, which is above the manipulation threshold. Additionally, the earnings quality score of 33.2/100 reflects significant weaknesses in cash conversion and revenue recognition.
- Beneish M-Score of -0.4853 is above the manipulation threshold of -1.78, indicating potential earnings manipulation.
- Earnings Quality Score of 33.2/100, with cash conversion at 0.0/100 and revenue recognition at 4.5/100, suggests poor earnings quality.
- Receivables score of 100.0/100 indicates effective management of receivables, which is a positive sign for cash flow management.
The concentrated ownership structure, with Trần Văn Ánh holding 54.5% and Lai A Chánh holding 27.3%, raises governance concerns and potential conflicts of interest, limiting minority shareholder influence.
Investors should exercise caution and conduct further due diligence on VDG, particularly focusing on cash flow and revenue recognition practices before making investment decisions.
Generated by AI based on quantitative data. Not financial advice.
Quantitative Scores
Key Ratios
Company Overview
// OWNERSHIP_NETWORK
> mapping common ownership for VDG — hover nodes for intel, click to navigate