The Discounted Cash Flow (DCF) valuation of Ha Noi Tourist Service JSC (TSJ.VN) is 6.45 VND. With the latest stock price at 27.00 VND, the upside of Ha Noi Tourist Service JSC based on DCF is -76.1%.
Based on the latest price of 27.00 VND and our DCF valuation, Ha Noi Tourist Service JSC (TSJ.VN) is a sell. selling TSJ.VN stocks now will result in a potential gain of 76.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.6% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.50 - 12.11 | 6.45 |
| Upside | -83.3% - -55.1% | -76.1% |