The Discounted Cash Flow (DCF) valuation of HaTay Pharmaceutical JSC (DHT.VN) is 57,838.23 VND. With the latest stock price at 81,500.00 VND, the upside of HaTay Pharmaceutical JSC based on DCF is -29.0%.
Based on the latest price of 81,500.00 VND and our DCF valuation, HaTay Pharmaceutical JSC (DHT.VN) is a sell. selling DHT.VN stocks now will result in a potential gain of 29.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.9% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 40,810.73 - 98,116.91 | 57,838.23 |
| Upside | -49.9% - 20.4% | -29.0% |