The Discounted Cash Flow (DCF) valuation of Viettel Construction JSC (CTR.VN) is 126,858.99 VND. With the latest stock price at 86,200.00 VND, the upside of Viettel Construction JSC based on DCF is 47.2%.
Based on the latest price of 86,200.00 VND and our DCF valuation, Viettel Construction JSC (CTR.VN) is a buy. buying CTR.VN stocks now will result in a potential gain of 47.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 12.5% | 11.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 101,310.63 - 169,821.16 | 126,858.99 |
| Upside | 17.5% - 97.0% | 47.2% |