The Discounted Cash Flow (DCF) valuation of West Coach Station JSC (WCS.VN) is 489.42 VND. With the latest stock price at 347.10 VND, the upside of West Coach Station JSC based on DCF is 41.0%.
Based on the latest price of 347.10 VND and our DCF valuation, West Coach Station JSC (WCS.VN) is a buy. buying WCS.VN stocks now will result in a potential gain of 41.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.0% | 7.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 409.37 - 614.17 | 489.42 |
| Upside | 17.9% - 76.9% | 41.0% |