The Discounted Cash Flow (DCF) valuation of Lilama 45.3 JSC (L43.VN) is 143.90 VND. With the latest stock price at 3,000.00 VND, the upside of Lilama 45.3 JSC based on DCF is -95.2%.
Based on the latest price of 3,000.00 VND and our DCF valuation, Lilama 45.3 JSC (L43.VN) is a sell. selling L43.VN stocks now will result in a potential gain of 95.2%.
| Range | Selected | |
| WACC / Discount Rate | 3.3% - 3.8% | 3.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | (22,233.71) - 42,751.86 | 143.90 |
| Upside | -841.1% - 1325.1% | -95.2% |