The Discounted Cash Flow (DCF) valuation of Kasati JSC (KST.VN) is 15,484.69 VND. With the latest stock price at 13,500.00 VND, the upside of Kasati JSC based on DCF is 14.7%.
Based on the latest price of 13,500.00 VND and our DCF valuation, Kasati JSC (KST.VN) is a buy. buying KST.VN stocks now will result in a potential gain of 14.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.1% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15,259.48 - 15,903.43 | 15,484.69 |
| Upside | 13.0% - 17.8% | 14.7% |