The Discounted Cash Flow (DCF) valuation of Vrc Real Estate and Investment JSC (VRC.VN) is 10.88 VND. With the latest stock price at 12.70 VND, the upside of Vrc Real Estate and Investment JSC based on DCF is -14.3%.
Based on the latest price of 12.70 VND and our DCF valuation, Vrc Real Estate and Investment JSC (VRC.VN) is a sell. selling VRC.VN stocks now will result in a potential gain of 14.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.8% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7.24 - 22.61 | 10.88 |
| Upside | -43.0% - 78.0% | -14.3% |