The Discounted Cash Flow (DCF) valuation of Ha Noi CPC1 Pharmaceutical JSC (DTP.VN) is 111,827.53 VND. With the latest stock price at 81,000.00 VND, the upside of Ha Noi CPC1 Pharmaceutical JSC based on DCF is 38.1%.
Based on the latest price of 81,000.00 VND and our DCF valuation, Ha Noi CPC1 Pharmaceutical JSC (DTP.VN) is a buy. buying DTP.VN stocks now will result in a potential gain of 38.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.8% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 87,446.56 - 158,865.19 | 111,827.53 |
| Upside | 8.0% - 96.1% | 38.1% |