The Discounted Cash Flow (DCF) valuation of Cat Loi JSC (CLC.VN) is 236.02 VND. With the latest stock price at 50.50 VND, the upside of Cat Loi JSC based on DCF is 367.4%.
Based on the latest price of 50.50 VND and our DCF valuation, Cat Loi JSC (CLC.VN) is a buy. buying CLC.VN stocks now will result in a potential gain of 367.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.7% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 157.33 - 447.33 | 236.02 |
| Upside | 211.5% - 785.8% | 367.4% |