The Discounted Cash Flow (DCF) valuation of Dabaco Group (DBC.VN) is 19.17 VND. With the latest stock price at 27.55 VND, the upside of Dabaco Group based on DCF is -30.4%.
Based on the latest price of 27.55 VND and our DCF valuation, Dabaco Group (DBC.VN) is a sell. selling DBC.VN stocks now will result in a potential gain of 30.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.0% | 9.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11.27 - 35.09 | 19.17 |
| Upside | -59.1% - 27.4% | -30.4% |