The Discounted Cash Flow (DCF) valuation of Nghe Tinh Port JSC (NAP.VN) is 13,252.42 VND. With the latest stock price at 10,000.00 VND, the upside of Nghe Tinh Port JSC based on DCF is 32.5%.
Based on the latest price of 10,000.00 VND and our DCF valuation, Nghe Tinh Port JSC (NAP.VN) is a buy. buying NAP.VN stocks now will result in a potential gain of 32.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.0% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10,302.37 - 19,112.58 | 13,252.42 |
| Upside | 3.0% - 91.1% | 32.5% |