The Discounted Cash Flow (DCF) valuation of Vingroup JSC (VIC.VN) is 50.52 VND. With the latest stock price at 98.30 VND, the upside of Vingroup JSC based on DCF is -48.6%.
Based on the latest price of 98.30 VND and our DCF valuation, Vingroup JSC (VIC.VN) is a sell. selling VIC.VN stocks now will result in a potential gain of 48.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 13.6% | 10.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 15.58 - 152.98 | 50.52 |
| Upside | -84.1% - 55.6% | -48.6% |