The Discounted Cash Flow (DCF) valuation of Construction JSC N0 1 (VC1.VN) is 37.73 VND. With the latest stock price at 8.50 VND, the upside of Construction JSC N0 1 based on DCF is 343.9%.
Based on the latest price of 8.50 VND and our DCF valuation, Construction JSC N0 1 (VC1.VN) is a buy. buying VC1.VN stocks now will result in a potential gain of 343.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.5% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 23.74 - 68.10 | 37.73 |
| Upside | 179.3% - 701.1% | 343.9% |