The Discounted Cash Flow (DCF) valuation of Cam Ranh International Airport Services JSC (CIA.VN) is 13.80 VND. With the latest stock price at 9.30 VND, the upside of Cam Ranh International Airport Services JSC based on DCF is 48.3%.
Based on the latest price of 9.30 VND and our DCF valuation, Cam Ranh International Airport Services JSC (CIA.VN) is a buy. buying CIA.VN stocks now will result in a potential gain of 48.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.0% | 7.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.71 - 20.46 | 13.80 |
| Upside | 15.2% - 120.0% | 48.3% |