The Discounted Cash Flow (DCF) valuation of Namviet JSC (NAV.VN) is 11.91 VND. With the latest stock price at 18.00 VND, the upside of Namviet JSC based on DCF is -33.8%.
Based on the latest price of 18.00 VND and our DCF valuation, Namviet JSC (NAV.VN) is a sell. selling NAV.VN stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 8.6% | 7.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.86 - 15.59 | 11.91 |
| Upside | -45.2% - -13.4% | -33.8% |