The Discounted Cash Flow (DCF) valuation of Sea & Air Freight International (SFI.VN) is 41.53 VND. With the latest stock price at 28.00 VND, the upside of Sea & Air Freight International based on DCF is 48.3%.
Based on the latest price of 28.00 VND and our DCF valuation, Sea & Air Freight International (SFI.VN) is a buy. buying SFI.VN stocks now will result in a potential gain of 48.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.0% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.44 - 56.29 | 41.53 |
| Upside | 23.0% - 101.0% | 48.3% |