The Discounted Cash Flow (DCF) valuation of Licogi 16 JSC (LCG.VN) is 13,297.05 VND. With the latest stock price at 9,550.00 VND, the upside of Licogi 16 JSC based on DCF is 39.2%.
Based on the latest price of 9,550.00 VND and our DCF valuation, Licogi 16 JSC (LCG.VN) is a buy. buying LCG.VN stocks now will result in a potential gain of 39.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.6% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9,638.96 - 21,440.58 | 13,297.05 |
| Upside | 0.9% - 124.5% | 39.2% |