The Discounted Cash Flow (DCF) valuation of Dai Thien Loc Corp (DTL.VN) is 50.29 VND. With the latest stock price at 10.70 VND, the upside of Dai Thien Loc Corp based on DCF is 370.0%.
Based on the latest price of 10.70 VND and our DCF valuation, Dai Thien Loc Corp (DTL.VN) is a buy. buying DTL.VN stocks now will result in a potential gain of 370.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 31.91 - 94.69 | 50.29 |
| Upside | 198.2% - 785.0% | 370.0% |