The Discounted Cash Flow (DCF) valuation of HTC Holding JSC (CET.VN) is 2.64 VND. With the latest stock price at 4.50 VND, the upside of HTC Holding JSC based on DCF is -41.4%.
Based on the latest price of 4.50 VND and our DCF valuation, HTC Holding JSC (CET.VN) is a sell. selling CET.VN stocks now will result in a potential gain of 41.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.4% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.61 - 2.65 | 2.64 |
| Upside | -41.9% - -41.1% | -41.4% |