The Discounted Cash Flow (DCF) valuation of Becamex Infrastructure Development JSC (IJC.VN) is 10.27 VND. With the latest stock price at 12.80 VND, the upside of Becamex Infrastructure Development JSC based on DCF is -19.8%.
Based on the latest price of 12.80 VND and our DCF valuation, Becamex Infrastructure Development JSC (IJC.VN) is a sell. selling IJC.VN stocks now will result in a potential gain of 19.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 12.7% | 11.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.56 - 18.74 | 10.27 |
| Upside | -48.8% - 46.4% | -19.8% |