The Discounted Cash Flow (DCF) valuation of Danang Education Investment And Development JSC (DAD.VN) is 18,937.68 VND. With the latest stock price at 15,500.00 VND, the upside of Danang Education Investment And Development JSC based on DCF is 22.2%.
Based on the latest price of 15,500.00 VND and our DCF valuation, Danang Education Investment And Development JSC (DAD.VN) is a buy. buying DAD.VN stocks now will result in a potential gain of 22.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16,662.65 - 24,667.18 | 18,937.68 |
| Upside | 7.5% - 59.1% | 22.2% |