The Discounted Cash Flow (DCF) valuation of Sam Holdings Corp (SAM.VN) is 3.41 VND. With the latest stock price at 6.50 VND, the upside of Sam Holdings Corp based on DCF is -47.5%.
Based on the latest price of 6.50 VND and our DCF valuation, Sam Holdings Corp (SAM.VN) is a sell. selling SAM.VN stocks now will result in a potential gain of 47.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 11.3% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.39 - 16.51 | 3.41 |
| Upside | -93.9% - 154.1% | -47.5% |