The Discounted Cash Flow (DCF) valuation of Cotana Group JSC (CSC.VN) is 27,645.55 VND. With the latest stock price at 21,000.00 VND, the upside of Cotana Group JSC based on DCF is 31.6%.
Based on the latest price of 21,000.00 VND and our DCF valuation, Cotana Group JSC (CSC.VN) is a buy. buying CSC.VN stocks now will result in a potential gain of 31.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.4% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16,009.61 - 56,871.37 | 27,645.55 |
| Upside | -23.8% - 170.8% | 31.6% |