The Discounted Cash Flow (DCF) valuation of Protrade Garment JSC (BDG.VN) is 76,061.69 VND. With the latest stock price at 35,200.00 VND, the upside of Protrade Garment JSC based on DCF is 116.1%.
Based on the latest price of 35,200.00 VND and our DCF valuation, Protrade Garment JSC (BDG.VN) is a buy. buying BDG.VN stocks now will result in a potential gain of 116.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.2% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 61,373.78 - 100,065.18 | 76,061.69 |
| Upside | 74.4% - 184.3% | 116.1% |