The Discounted Cash Flow (DCF) valuation of Vinacomin NuiBeo Coal JSC (NBC.VN) is 12,095.89 VND. With the latest stock price at 10,800.00 VND, the upside of Vinacomin NuiBeo Coal JSC based on DCF is 12.0%.
Based on the latest price of 10,800.00 VND and our DCF valuation, Vinacomin NuiBeo Coal JSC (NBC.VN) is a buy. buying NBC.VN stocks now will result in a potential gain of 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.0% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,776.55 - 31,283.89 | 12,095.89 |
| Upside | -83.6% - 189.7% | 12.0% |