The Discounted Cash Flow (DCF) valuation of DongHai of Bentre JSC (DHC.VN) is 36.29 VND. With the latest stock price at 25.70 VND, the upside of DongHai of Bentre JSC based on DCF is 41.2%.
Based on the latest price of 25.70 VND and our DCF valuation, DongHai of Bentre JSC (DHC.VN) is a buy. buying DHC.VN stocks now will result in a potential gain of 41.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.4% | 8.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 29.00 - 48.55 | 36.29 |
| Upside | 12.8% - 88.9% | 41.2% |