The Discounted Cash Flow (DCF) valuation of Smart Invest Securities JSC (AAS.VN) is 4.47 VND. With the latest stock price at 9.00 VND, the upside of Smart Invest Securities JSC based on DCF is -50.4%.
Based on the latest price of 9.00 VND and our DCF valuation, Smart Invest Securities JSC (AAS.VN) is a sell. selling AAS.VN stocks now will result in a potential gain of 50.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 20.3% | 13.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.15) - 123.06 | 4.47 |
| Upside | -101.7% - 1267.4% | -50.4% |