The Discounted Cash Flow (DCF) valuation of CII Infrastructure Construction JSC (CEE.VN) is 6,614.02 VND. With the latest stock price at 10,700.00 VND, the upside of CII Infrastructure Construction JSC based on DCF is -38.2%.
Based on the latest price of 10,700.00 VND and our DCF valuation, CII Infrastructure Construction JSC (CEE.VN) is a sell. selling CEE.VN stocks now will result in a potential gain of 38.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 14.2% | 10.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 648.58 - 27,372.81 | 6,614.02 |
| Upside | -93.9% - 155.8% | -38.2% |