The Discounted Cash Flow (DCF) valuation of Ngan Son JSC (NST.VN) is 16.51 VND. With the latest stock price at 12.00 VND, the upside of Ngan Son JSC based on DCF is 37.6%.
Based on the latest price of 12.00 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 37.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.65 - 22.48 | 16.51 |
| Upside | 13.7% - 87.3% | 37.6% |