The Discounted Cash Flow (DCF) valuation of Idico Corporation JSC (IDC.VN) is 65,787.35 VND. With the latest stock price at 46,800.00 VND, the upside of Idico Corporation JSC based on DCF is 40.6%.
Based on the latest price of 46,800.00 VND and our DCF valuation, Idico Corporation JSC (IDC.VN) is a buy. buying IDC.VN stocks now will result in a potential gain of 40.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.8% | 9.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 51,575.80 - 88,570.62 | 65,787.35 |
| Upside | 10.2% - 89.3% | 40.6% |