The Discounted Cash Flow (DCF) valuation of Green Development and Investment Service JSC (GIC.VN) is 14,322.29 VND. With the latest stock price at 10,000.00 VND, the upside of Green Development and Investment Service JSC based on DCF is 43.2%.
Based on the latest price of 10,000.00 VND and our DCF valuation, Green Development and Investment Service JSC (GIC.VN) is a buy. buying GIC.VN stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.3% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 12,799.22 - 16,491.02 | 14,322.29 |
| Upside | 28.0% - 64.9% | 43.2% |