The Discounted Cash Flow (DCF) valuation of Clever Group Corp (ADG.VN) is 7.60 VND. With the latest stock price at 8.59 VND, the upside of Clever Group Corp based on DCF is -11.6%.
Based on the latest price of 8.59 VND and our DCF valuation, Clever Group Corp (ADG.VN) is a sell. selling ADG.VN stocks now will result in a potential gain of 11.6%.
Range | Selected | |
WACC / Discount Rate | 8.2% - 10.9% | 9.6% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 5.81 - 11.00 | 7.60 |
Upside | -32.4% - 28.1% | -11.6% |