The Discounted Cash Flow (DCF) valuation of Dong Anh Licogi Mechanical JSC (CKD.VN) is 62,978.71 VND. With the latest stock price at 25,000.00 VND, the upside of Dong Anh Licogi Mechanical JSC based on DCF is 151.9%.
Based on the latest price of 25,000.00 VND and our DCF valuation, Dong Anh Licogi Mechanical JSC (CKD.VN) is a buy. buying CKD.VN stocks now will result in a potential gain of 151.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 43,660.04 - 109,101.45 | 62,978.71 |
| Upside | 74.6% - 336.4% | 151.9% |