The Discounted Cash Flow (DCF) valuation of Vincom Retail JSC (VRE.VN) is 15.84 VND. With the latest stock price at 27.45 VND, the upside of Vincom Retail JSC based on DCF is -42.3%.
Based on the latest price of 27.45 VND and our DCF valuation, Vincom Retail JSC (VRE.VN) is a sell. selling VRE.VN stocks now will result in a potential gain of 42.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 13.1% | 10.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11.28 - 27.35 | 15.84 |
| Upside | -58.9% - -0.4% | -42.3% |