The Discounted Cash Flow (DCF) valuation of Vicem But Son Cement JSC (BTS.VN) is 3.92 VND. With the latest stock price at 5.00 VND, the upside of Vicem But Son Cement JSC based on DCF is -21.5%.
Based on the latest price of 5.00 VND and our DCF valuation, Vicem But Son Cement JSC (BTS.VN) is a sell. selling BTS.VN stocks now will result in a potential gain of 21.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.2% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.47 - 11.87 | 3.92 |
| Upside | -90.7% - 137.4% | -21.5% |