The Discounted Cash Flow (DCF) valuation of City Auto Corp (CTF.VN) is 37.43 VND. With the latest stock price at 22.45 VND, the upside of City Auto Corp based on DCF is 66.7%.
Based on the latest price of 22.45 VND and our DCF valuation, City Auto Corp (CTF.VN) is a buy. buying CTF.VN stocks now will result in a potential gain of 66.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 10.0% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 25.98 - 63.27 | 37.43 |
| Upside | 15.7% - 181.8% | 66.7% |