The Discounted Cash Flow (DCF) valuation of Vietnam Holding Ltd (VNH.L) is 208.97 GBP. With the latest stock price at 416.00 GBP, the upside of Vietnam Holding Ltd based on DCF is -49.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.4% | 9.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 168.61 - 283.40 | 208.97 |
| Upside | -59.5% - -31.9% | -49.8% |