The Discounted Cash Flow (DCF) valuation of Vinaconex 21 JSC (V21.VN) is 3.65 VND. With the latest stock price at 6.60 VND, the upside of Vinaconex 21 JSC based on DCF is -44.7%.
Based on the latest price of 6.60 VND and our DCF valuation, Vinaconex 21 JSC (V21.VN) is a sell. selling V21.VN stocks now will result in a potential gain of 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 12.4% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.54 - 16.32 | 3.65 |
| Upside | -91.9% - 147.3% | -44.7% |