The Discounted Cash Flow (DCF) valuation of Vinacomin Waterway Transport JSC (WTC.VN) is 12.96 VND. With the latest stock price at 10.90 VND, the upside of Vinacomin Waterway Transport JSC based on DCF is 18.9%.
Based on the latest price of 10.90 VND and our DCF valuation, Vinacomin Waterway Transport JSC (WTC.VN) is a buy. buying WTC.VN stocks now will result in a potential gain of 18.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.28 - 18.47 | 12.96 |
| Upside | -5.7% - 69.5% | 18.9% |