The Discounted Cash Flow (DCF) valuation of Vietjet Aviation JSC (VJC.VN) is 232,375.69 VND. With the latest stock price at 172,600.00 VND, the upside of Vietjet Aviation JSC based on DCF is 34.6%.
Based on the latest price of 172,600.00 VND and our DCF valuation, Vietjet Aviation JSC (VJC.VN) is a buy. buying VJC.VN stocks now will result in a potential gain of 34.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 9.7% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 155,476.81 - 381,549.64 | 232,375.69 |
| Upside | -9.9% - 121.1% | 34.6% |