The Discounted Cash Flow (DCF) valuation of Thien Viet Securities JSC (TVS.VN) is 30,250.85 VND. With the latest stock price at 13,400.00 VND, the upside of Thien Viet Securities JSC based on DCF is 125.8%.
Based on the latest price of 13,400.00 VND and our DCF valuation, Thien Viet Securities JSC (TVS.VN) is a buy. buying TVS.VN stocks now will result in a potential gain of 125.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.2% | 9.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 24,340.36 - 38,570.50 | 30,250.85 |
| Upside | 81.6% - 187.8% | 125.8% |