The Discounted Cash Flow (DCF) valuation of Century 21 JSC (C21.VN) is 22,178.72 VND. With the latest stock price at 20,100.00 VND, the upside of Century 21 JSC based on DCF is 10.3%.
Based on the latest price of 20,100.00 VND and our DCF valuation, Century 21 JSC (C21.VN) is a buy. buying C21.VN stocks now will result in a potential gain of 10.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 11.1% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 17,398.39 - 32,158.73 | 22,178.72 |
| Upside | -13.4% - 60.0% | 10.3% |