The Discounted Cash Flow (DCF) valuation of Danang Rubber JSC (DRC.VN) is 12.42 VND. With the latest stock price at 20.90 VND, the upside of Danang Rubber JSC based on DCF is -40.6%.
Based on the latest price of 20.90 VND and our DCF valuation, Danang Rubber JSC (DRC.VN) is a sell. selling DRC.VN stocks now will result in a potential gain of 40.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.2% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.51 - 22.50 | 12.42 |
| Upside | -64.1% - 7.7% | -40.6% |