The Discounted Cash Flow (DCF) valuation of Marine Supply and Engineering Service JSC (MAC.VN) is (2.97) VND. With the latest stock price at 19.00 VND, the upside of Marine Supply and Engineering Service JSC based on DCF is -115.6%.
Based on the latest price of 19.00 VND and our DCF valuation, Marine Supply and Engineering Service JSC (MAC.VN) is a sell. selling MAC.VN stocks now will result in a potential gain of 115.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.4% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (7.14) - (1.94) | (2.97) |
| Upside | -137.6% - -110.2% | -115.6% |