The Discounted Cash Flow (DCF) valuation of Riverway Management JSC No3 (DS3.VN) is 3,191.48 VND. With the latest stock price at 5,600.00 VND, the upside of Riverway Management JSC No3 based on DCF is -43.0%.
Based on the latest price of 5,600.00 VND and our DCF valuation, Riverway Management JSC No3 (DS3.VN) is a sell. selling DS3.VN stocks now will result in a potential gain of 43.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 11.0% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,643.70) - 90,831.19 | 3,191.48 |
| Upside | -147.2% - 1522.0% | -43.0% |