The Discounted Cash Flow (DCF) valuation of Thien Viet Securities JSC (TVS.VN) is 10.96 VND. With the latest stock price at 18.00 VND, the upside of Thien Viet Securities JSC based on DCF is -39.1%.
Based on the latest price of 18.00 VND and our DCF valuation, Thien Viet Securities JSC (TVS.VN) is a sell. selling TVS.VN stocks now will result in a potential gain of 39.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.3% | 10.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.03 - 22.55 | 10.96 |
| Upside | -77.6% - 25.3% | -39.1% |