The Discounted Cash Flow (DCF) valuation of Vingroup JSC (VIC.VN) is 39,699.43 VND. With the latest stock price at 141,000.00 VND, the upside of Vingroup JSC based on DCF is -71.8%.
Based on the latest price of 141,000.00 VND and our DCF valuation, Vingroup JSC (VIC.VN) is a sell. selling VIC.VN stocks now will result in a potential gain of 71.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 11.0% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 13,233.14 - 150,033.97 | 39,699.43 |
| Upside | -90.6% - 6.4% | -71.8% |