The Discounted Cash Flow (DCF) valuation of Tu Liem Urban Development JSC (NTL.VN) is 51.79 VND. With the latest stock price at 17.30 VND, the upside of Tu Liem Urban Development JSC based on DCF is 199.4%.
Based on the latest price of 17.30 VND and our DCF valuation, Tu Liem Urban Development JSC (NTL.VN) is a buy. buying NTL.VN stocks now will result in a potential gain of 199.4%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 13.9% | 12.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 46.04 - 59.45 | 51.79 |
| Upside | 166.1% - 243.7% | 199.4% |