The Discounted Cash Flow (DCF) valuation of BIDV Securities JSC (BSI.VN) is 50,024.45 VND. With the latest stock price at 35,850.00 VND, the upside of BIDV Securities JSC based on DCF is 39.5%.
Based on the latest price of 35,850.00 VND and our DCF valuation, BIDV Securities JSC (BSI.VN) is a buy. buying BSI.VN stocks now will result in a potential gain of 39.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 13.0% | 10.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 27,846.15 - 99,390.16 | 50,024.45 |
| Upside | -22.3% - 177.2% | 39.5% |