The Discounted Cash Flow (DCF) valuation of Phu Tai JSC (PTB.VN) is 186.71 VND. With the latest stock price at 53.30 VND, the upside of Phu Tai JSC based on DCF is 250.3%.
Based on the latest price of 53.30 VND and our DCF valuation, Phu Tai JSC (PTB.VN) is a buy. buying PTB.VN stocks now will result in a potential gain of 250.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.8% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 116.57 - 419.52 | 186.71 |
| Upside | 118.7% - 687.1% | 250.3% |