The Discounted Cash Flow (DCF) valuation of Idico Srok Phu Mieng Hydropower JSC (ISH.VN) is 17,816.13 VND. With the latest stock price at 27,500.00 VND, the upside of Idico Srok Phu Mieng Hydropower JSC based on DCF is -35.2%.
Based on the latest price of 27,500.00 VND and our DCF valuation, Idico Srok Phu Mieng Hydropower JSC (ISH.VN) is a sell. selling ISH.VN stocks now will result in a potential gain of 35.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.3% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14,489.15 - 23,632.57 | 17,816.13 |
| Upside | -47.3% - -14.1% | -35.2% |