The Discounted Cash Flow (DCF) valuation of Licogi Corporation JSC (LIC.VN) is 17,588.11 VND. With the latest stock price at 32,000.00 VND, the upside of Licogi Corporation JSC based on DCF is -45.0%.
Based on the latest price of 32,000.00 VND and our DCF valuation, Licogi Corporation JSC (LIC.VN) is a sell. selling LIC.VN stocks now will result in a potential gain of 45.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 15.0% | 11.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5,428.58 - 50,850.65 | 17,588.11 |
| Upside | -83.0% - 58.9% | -45.0% |