The Discounted Cash Flow (DCF) valuation of SCI E&C JSC (SCI.VN) is 36,428.67 VND. With the latest stock price at 10,400.00 VND, the upside of SCI E&C JSC based on DCF is 250.3%.
Based on the latest price of 10,400.00 VND and our DCF valuation, SCI E&C JSC (SCI.VN) is a buy. buying SCI.VN stocks now will result in a potential gain of 250.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.1% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 22,863.78 - 73,877.65 | 36,428.67 |
| Upside | 119.8% - 610.4% | 250.3% |