The Discounted Cash Flow (DCF) valuation of Da Nang Port Logistics JSC (DNL.VN) is 86,741.30 VND. With the latest stock price at 29,600.00 VND, the upside of Da Nang Port Logistics JSC based on DCF is 193.0%.
Based on the latest price of 29,600.00 VND and our DCF valuation, Da Nang Port Logistics JSC (DNL.VN) is a buy. buying DNL.VN stocks now will result in a potential gain of 193.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.5% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 66,470.05 - 126,317.37 | 86,741.30 |
| Upside | 124.6% - 326.7% | 193.0% |