The Discounted Cash Flow (DCF) valuation of Construction Corporation No 1 JSC (CC1.VN) is 33.07 VND. With the latest stock price at 22.40 VND, the upside of Construction Corporation No 1 JSC based on DCF is 47.6%.
Based on the latest price of 22.40 VND and our DCF valuation, Construction Corporation No 1 JSC (CC1.VN) is a buy. buying CC1.VN stocks now will result in a potential gain of 47.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 14.5% | 12.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 19.73 - 62.64 | 33.07 |
| Upside | -11.9% - 179.7% | 47.6% |