The Discounted Cash Flow (DCF) valuation of Masan Group Corp (MSN.VN) is 86,100.20 VND. With the latest stock price at 76,100.00 VND, the upside of Masan Group Corp based on DCF is 13.1%.
Based on the latest price of 76,100.00 VND and our DCF valuation, Masan Group Corp (MSN.VN) is a buy. buying MSN.VN stocks now will result in a potential gain of 13.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.9% | 10.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 56,092.11 - 148,535.62 | 86,100.20 |
| Upside | -26.3% - 95.2% | 13.1% |