The Discounted Cash Flow (DCF) valuation of Vietnam Maritime Development JSC (VMS.VN) is 14,659.11 VND. With the latest stock price at 19,000.00 VND, the upside of Vietnam Maritime Development JSC based on DCF is -22.8%.
Based on the latest price of 19,000.00 VND and our DCF valuation, Vietnam Maritime Development JSC (VMS.VN) is a sell. selling VMS.VN stocks now will result in a potential gain of 22.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.5% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11,670.69 - 20,804.46 | 14,659.11 |
| Upside | -38.6% - 9.5% | -22.8% |