The Discounted Cash Flow (DCF) valuation of Real Estate 11 JSC (D11.VN) is 6,247.82 VND. With the latest stock price at 10,400.00 VND, the upside of Real Estate 11 JSC based on DCF is -39.9%.
Based on the latest price of 10,400.00 VND and our DCF valuation, Real Estate 11 JSC (D11.VN) is a sell. selling D11.VN stocks now will result in a potential gain of 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.7% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 118.62 - 20,751.61 | 6,247.82 |
| Upside | -98.9% - 99.5% | -39.9% |