The Discounted Cash Flow (DCF) valuation of Vicem Energy and Environment JSC (VTV.VN) is 15,633.01 VND. With the latest stock price at 12,200.00 VND, the upside of Vicem Energy and Environment JSC based on DCF is 28.1%.
Based on the latest price of 12,200.00 VND and our DCF valuation, Vicem Energy and Environment JSC (VTV.VN) is a buy. buying VTV.VN stocks now will result in a potential gain of 28.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 10.3% | 8.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 8,721.86 - 31,233.47 | 15,633.01 |
| Upside | -28.5% - 156.0% | 28.1% |