The Discounted Cash Flow (DCF) valuation of Danang Port JSC (CDN.VN) is 45,595.96 VND. With the latest stock price at 29,800.00 VND, the upside of Danang Port JSC based on DCF is 53.0%.
Based on the latest price of 29,800.00 VND and our DCF valuation, Danang Port JSC (CDN.VN) is a buy. buying CDN.VN stocks now will result in a potential gain of 53.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.5% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37,915.86 - 57,233.28 | 45,595.96 |
| Upside | 27.2% - 92.1% | 53.0% |