The Discounted Cash Flow (DCF) valuation of Buon Don Hydropower JSC (BSA.VN) is 21,702.92 VND. With the latest stock price at 22,500.00 VND, the upside of Buon Don Hydropower JSC based on DCF is -3.5%.
Based on the latest price of 22,500.00 VND and our DCF valuation, Buon Don Hydropower JSC (BSA.VN) is a sell. selling BSA.VN stocks now will result in a potential gain of 3.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.9% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15,984.52 - 33,457.69 | 21,702.92 |
| Upside | -29.0% - 48.7% | -3.5% |