The Discounted Cash Flow (DCF) valuation of SCI E&C JSC (SCI.VN) is 8.42 VND. With the latest stock price at 6.70 VND, the upside of SCI E&C JSC based on DCF is 25.7%.
Based on the latest price of 6.70 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 25.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 17.1% | 12.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.01 - 30.09 | 8.42 |
| Upside | -70.0% - 349.1% | 25.7% |