The Discounted Cash Flow (DCF) valuation of VinhPhuc Infrastructure Development JSC (IDV.VN) is 13.67 VND. With the latest stock price at 26.00 VND, the upside of VinhPhuc Infrastructure Development JSC based on DCF is -47.4%.
Based on the latest price of 26.00 VND and our DCF valuation, VinhPhuc Infrastructure Development JSC (IDV.VN) is a sell. selling IDV.VN stocks now will result in a potential gain of 47.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 12.6% | 10.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.12 - 21.03 | 13.67 |
| Upside | -61.1% - -19.1% | -47.4% |