The Discounted Cash Flow (DCF) valuation of Sametel Corp (SMT.VN) is 6,076.92 VND. With the latest stock price at 9,900.00 VND, the upside of Sametel Corp based on DCF is -38.6%.
Based on the latest price of 9,900.00 VND and our DCF valuation, Sametel Corp (SMT.VN) is a sell. selling SMT.VN stocks now will result in a potential gain of 38.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.2% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,925.38 - 10,928.13 | 6,076.92 |
| Upside | -60.3% - 10.4% | -38.6% |