The Discounted Cash Flow (DCF) valuation of Damsan JSC (ADS.VN) is 10.41 VND. With the latest stock price at 8.37 VND, the upside of Damsan JSC based on DCF is 24.4%.
Based on the latest price of 8.37 VND and our DCF valuation, Damsan JSC (ADS.VN) is a buy. buying ADS.VN stocks now will result in a potential gain of 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.5% | 8.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6.36 - 17.39 | 10.41 |
| Upside | -24.1% - 107.8% | 24.4% |