The Discounted Cash Flow (DCF) valuation of No5 Construction Investment JSC (CI5.VN) is 16,107.51 VND. With the latest stock price at 6,300.00 VND, the upside of No5 Construction Investment JSC based on DCF is 155.7%.
Based on the latest price of 6,300.00 VND and our DCF valuation, No5 Construction Investment JSC (CI5.VN) is a buy. buying CI5.VN stocks now will result in a potential gain of 155.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.9% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10,820.85 - 28,295.90 | 16,107.51 |
| Upside | 71.8% - 349.1% | 155.7% |