The Discounted Cash Flow (DCF) valuation of Viet Capital Securities JSC (VCI.VN) is 35,718.54 VND. With the latest stock price at 26,500.00 VND, the upside of Viet Capital Securities JSC based on DCF is 34.8%.
Based on the latest price of 26,500.00 VND and our DCF valuation, Viet Capital Securities JSC (VCI.VN) is a buy. buying VCI.VN stocks now will result in a potential gain of 34.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 11.0% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 25,120.56 - 56,811.37 | 35,718.54 |
| Upside | -5.2% - 114.4% | 34.8% |