The Discounted Cash Flow (DCF) valuation of TNS Holdings JSC (TN1.VN) is 6.15 VND. With the latest stock price at 11.45 VND, the upside of TNS Holdings JSC based on DCF is -46.3%.
Based on the latest price of 11.45 VND and our DCF valuation, TNS Holdings JSC (TN1.VN) is a sell. selling TN1.VN stocks now will result in a potential gain of 46.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 15.5% | 11.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.81 - 19.51 | 6.15 |
| Upside | -84.2% - 70.4% | -46.3% |