The Discounted Cash Flow (DCF) valuation of Kosy JSC (KOS.VN) is 15.62 VND. With the latest stock price at 38.40 VND, the upside of Kosy JSC based on DCF is -59.3%.
Based on the latest price of 38.40 VND and our DCF valuation, Kosy JSC (KOS.VN) is a sell. selling KOS.VN stocks now will result in a potential gain of 59.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.2% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.32 - 60.63 | 15.62 |
| Upside | -83.5% - 57.9% | -59.3% |