The Discounted Cash Flow (DCF) valuation of Construction And Investment JSC No 18 (L18.VN) is 18.18 VND. With the latest stock price at 34.20 VND, the upside of Construction And Investment JSC No 18 based on DCF is -46.8%.
Based on the latest price of 34.20 VND and our DCF valuation, Construction And Investment JSC No 18 (L18.VN) is a sell. selling L18.VN stocks now will result in a potential gain of 46.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.3% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (9.18) - 83.42 | 18.18 |
| Upside | -126.8% - 143.9% | -46.8% |