The Discounted Cash Flow (DCF) valuation of Clever Group Corp (ADG.VN) is 11,916.98 VND. With the latest stock price at 8,520.00 VND, the upside of Clever Group Corp based on DCF is 39.9%.
Based on the latest price of 8,520.00 VND and our DCF valuation, Clever Group Corp (ADG.VN) is a buy. buying ADG.VN stocks now will result in a potential gain of 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 12.5% | 10.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9,574.09 - 15,723.44 | 11,916.98 |
| Upside | 12.4% - 84.5% | 39.9% |