The Discounted Cash Flow (DCF) valuation of Dam Sen Water Park Corp (DSN.VN) is 84.20 VND. With the latest stock price at 46.35 VND, the upside of Dam Sen Water Park Corp based on DCF is 81.7%.
Based on the latest price of 46.35 VND and our DCF valuation, Dam Sen Water Park Corp (DSN.VN) is a buy. buying DSN.VN stocks now will result in a potential gain of 81.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 9.9% | 9.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 75.22 - 96.31 | 84.20 |
| Upside | 62.3% - 107.8% | 81.7% |