The Discounted Cash Flow (DCF) valuation of Tan Cang Logistics and Stevedoring JSC (TCL.VN) is 42.35 VND. With the latest stock price at 34.00 VND, the upside of Tan Cang Logistics and Stevedoring JSC based on DCF is 24.6%.
Based on the latest price of 34.00 VND and our DCF valuation, Tan Cang Logistics and Stevedoring JSC (TCL.VN) is a buy. buying TCL.VN stocks now will result in a potential gain of 24.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 11.0% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 32.72 - 62.23 | 42.35 |
| Upside | -3.8% - 83.0% | 24.6% |