The Discounted Cash Flow (DCF) valuation of Blue Dolphin Energy Co (BDCO) is 17.20 USD. With the latest stock price at 1.21 USD, the upside of Blue Dolphin Energy Co based on DCF is 1321.4%.
Based on the latest price of 1.21 USD and our DCF valuation, Blue Dolphin Energy Co (BDCO) is a buy. buying BDCO stocks now will result in a potential gain of 1321.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 10.3% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.93 - 34.04 | 17.20 |
| Upside | 803.2% - 2713.3% | 1321.4% |