The Discounted Cash Flow (DCF) valuation of Ninh Van Bay Travel Real Estate JSC (NVT.VN) is 6.21 VND. With the latest stock price at 8.00 VND, the upside of Ninh Van Bay Travel Real Estate JSC based on DCF is -22.3%.
Based on the latest price of 8.00 VND and our DCF valuation, Ninh Van Bay Travel Real Estate JSC (NVT.VN) is a sell. selling NVT.VN stocks now will result in a potential gain of 22.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 11.5% | 9.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.45 - 9.80 | 6.21 |
| Upside | -44.4% - 22.5% | -22.3% |