The Discounted Cash Flow (DCF) valuation of Ngan Son JSC (NST.VN) is 18,244.38 VND. With the latest stock price at 11,900.00 VND, the upside of Ngan Son JSC based on DCF is 53.3%.
Based on the latest price of 11,900.00 VND and our DCF valuation, Ngan Son JSC (NST.VN) is a buy. buying NST.VN stocks now will result in a potential gain of 53.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.2% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14,922.54 - 25,295.01 | 18,244.38 |
| Upside | 25.4% - 112.6% | 53.3% |