The Discounted Cash Flow (DCF) valuation of Noi Bai Catering Services JSC (NCS.VN) is 40,747.35 VND. With the latest stock price at 27,600.00 VND, the upside of Noi Bai Catering Services JSC based on DCF is 47.6%.
Based on the latest price of 27,600.00 VND and our DCF valuation, Noi Bai Catering Services JSC (NCS.VN) is a buy. buying NCS.VN stocks now will result in a potential gain of 47.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.0% | 9.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 31,193.72 - 57,310.21 | 40,747.35 |
| Upside | 13.0% - 107.6% | 47.6% |