The Discounted Cash Flow (DCF) valuation of Viettel Construction JSC (CTR.VN) is 114.22 VND. With the latest stock price at 84.80 VND, the upside of Viettel Construction JSC based on DCF is 34.7%.
Based on the latest price of 84.80 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 34.7%.
| Range | Selected | |
| WACC / Discount Rate | 10.2% - 13.4% | 11.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 87.10 - 163.86 | 114.22 |
| Upside | 2.7% - 93.2% | 34.7% |