The Discounted Cash Flow (DCF) valuation of Nghe Tinh Port JSC (NAP.VN) is 7.76 VND. With the latest stock price at 9.20 VND, the upside of Nghe Tinh Port JSC based on DCF is -15.6%.
Based on the latest price of 9.20 VND and our DCF valuation, Nghe Tinh Port JSC (NAP.VN) is a sell. selling NAP.VN stocks now will result in a potential gain of 15.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.4% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.78 - 11.72 | 7.76 |
| Upside | -37.2% - 27.4% | -15.6% |