The Discounted Cash Flow (DCF) valuation of CEO Group JSC (CEO.VN) is 8.20 VND. With the latest stock price at 12.70 VND, the upside of CEO Group JSC based on DCF is -35.4%.
Based on the latest price of 12.70 VND and our DCF valuation, CEO Group JSC (CEO.VN) is a sell. selling CEO.VN stocks now will result in a potential gain of 35.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 10.6% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.82 - 15.16 | 8.20 |
| Upside | -54.2% - 19.3% | -35.4% |