The Discounted Cash Flow (DCF) valuation of Cuong Thuan Idico Development Investment Corp (CTI.VN) is 31.00 VND. With the latest stock price at 20.40 VND, the upside of Cuong Thuan Idico Development Investment Corp based on DCF is 51.9%.
Based on the latest price of 20.40 VND and our DCF valuation, Cuong Thuan Idico Development Investment Corp (CTI.VN) is a buy. buying CTI.VN stocks now will result in a potential gain of 51.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.1% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.77 - 55.77 | 31.00 |
| Upside | -17.8% - 173.4% | 51.9% |