The Discounted Cash Flow (DCF) valuation of Electrical Equipment JSC (THI.VN) is 29,884.22 VND. With the latest stock price at 23,700.00 VND, the upside of Electrical Equipment JSC based on DCF is 26.1%.
Based on the latest price of 23,700.00 VND and our DCF valuation, Electrical Equipment JSC (THI.VN) is a buy. buying THI.VN stocks now will result in a potential gain of 26.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 12.1% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 17,716.08 - 65,731.42 | 29,884.22 |
| Upside | -25.2% - 177.3% | 26.1% |