The Discounted Cash Flow (DCF) valuation of Cat Lai Port JSC (CLL.VN) is 44.60 VND. With the latest stock price at 33.55 VND, the upside of Cat Lai Port JSC based on DCF is 32.9%.
Based on the latest price of 33.55 VND and our DCF valuation, Cat Lai Port JSC (CLL.VN) is a buy. buying CLL.VN stocks now will result in a potential gain of 32.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.0% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.72 - 64.83 | 44.60 |
| Upside | 3.5% - 93.2% | 32.9% |