The Discounted Cash Flow (DCF) valuation of TNS Holdings JSC (TN1.VN) is 23,812.31 VND. With the latest stock price at 15,700.00 VND, the upside of TNS Holdings JSC based on DCF is 51.7%.
Based on the latest price of 15,700.00 VND and our DCF valuation, TNS Holdings JSC (TN1.VN) is a buy. buying TN1.VN stocks now will result in a potential gain of 51.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.7% | 9.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 17,978.77 - 33,374.43 | 23,812.31 |
| Upside | 14.5% - 112.6% | 51.7% |