The Discounted Cash Flow (DCF) valuation of Dat Xanh Group JSC (DXG.VN) is 2,329.20 VND. With the latest stock price at 20,150.00 VND, the upside of Dat Xanh Group JSC based on DCF is -88.4%.
Based on the latest price of 20,150.00 VND and our DCF valuation, Dat Xanh Group JSC (DXG.VN) is a sell. selling DXG.VN stocks now will result in a potential gain of 88.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.0% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 191.22 - 11,747.31 | 2,329.20 |
| Upside | -99.1% - -41.7% | -88.4% |