The Discounted Cash Flow (DCF) valuation of Saigon Beer Western JSC (WSB.VN) is 80.00 VND. With the latest stock price at 57.70 VND, the upside of Saigon Beer Western JSC based on DCF is 38.6%.
Based on the latest price of 57.70 VND and our DCF valuation, Saigon Beer Western JSC (WSB.VN) is a buy. buying WSB.VN stocks now will result in a potential gain of 38.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.3% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 64.93 - 107.87 | 80.00 |
| Upside | 12.5% - 87.0% | 38.6% |