The Discounted Cash Flow (DCF) valuation of Lilama 69-1 JSC (L61.VN) is 4,611.13 VND. With the latest stock price at 1,400.00 VND, the upside of Lilama 69-1 JSC based on DCF is 229.4%.
Based on the latest price of 1,400.00 VND and our DCF valuation, Lilama 69-1 JSC (L61.VN) is a buy. buying L61.VN stocks now will result in a potential gain of 229.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.5% - 4.8% | 4.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (10,429.92) - 115,320.38 | 4,611.13 |
| Upside | -845.0% - 8137.2% | 229.4% |