The Discounted Cash Flow (DCF) valuation of Vingroup JSC (VIC.VN) is 108,457.92 VND. With the latest stock price at 204,900.00 VND, the upside of Vingroup JSC based on DCF is -47.1%.
Based on the latest price of 204,900.00 VND and our DCF valuation, Vingroup JSC (VIC.VN) is a sell. selling VIC.VN stocks now will result in a potential gain of 47.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.1% | 8.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 64,508.44 - 222,844.24 | 108,457.92 |
| Upside | -68.5% - 8.8% | -47.1% |