The Discounted Cash Flow (DCF) valuation of Cat Lai Port JSC (CLL.VN) is 40,857.94 VND. With the latest stock price at 29,700.00 VND, the upside of Cat Lai Port JSC based on DCF is 37.6%.
Based on the latest price of 29,700.00 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 37.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.7% | 9.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 35,216.20 - 49,479.72 | 40,857.94 |
| Upside | 18.6% - 66.6% | 37.6% |