The Discounted Cash Flow (DCF) valuation of Thanh Nam Group JSC (TNI.VN) is 3.07 VND. With the latest stock price at 2.16 VND, the upside of Thanh Nam Group JSC based on DCF is 42.0%.
Based on the latest price of 2.16 VND and our DCF valuation, Thanh Nam Group JSC (TNI.VN) is a buy. buying TNI.VN stocks now will result in a potential gain of 42.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.4% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.32 - 6.51 | 3.07 |
| Upside | -39.0% - 201.5% | 42.0% |