The Discounted Cash Flow (DCF) valuation of SonHa International Corp (SHI.VN) is 18,659.96 VND. With the latest stock price at 14,250.00 VND, the upside of SonHa International Corp based on DCF is 30.9%.
Based on the latest price of 14,250.00 VND and our DCF valuation, SonHa International Corp (SHI.VN) is a buy. buying SHI.VN stocks now will result in a potential gain of 30.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.8% | 7.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 8,395.51 - 37,242.13 | 18,659.96 |
| Upside | -41.1% - 161.3% | 30.9% |