The Discounted Cash Flow (DCF) valuation of Thong Nhat JSC (BAX.VN) is 36.07 VND. With the latest stock price at 36.00 VND, the upside of Thong Nhat JSC based on DCF is 0.2%.
Based on the latest price of 36.00 VND and our DCF valuation, Thong Nhat JSC (BAX.VN) is a buy. buying BAX.VN stocks now will result in a potential gain of 0.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.8% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 29.37 - 49.26 | 36.07 |
| Upside | -18.4% - 36.8% | 0.2% |