The Discounted Cash Flow (DCF) valuation of FPT Digital Retail JSC (FRT.VN) is 655,161.48 VND. With the latest stock price at 131,000.00 VND, the upside of FPT Digital Retail JSC based on DCF is 400.1%.
Based on the latest price of 131,000.00 VND and our DCF valuation, FPT Digital Retail JSC (FRT.VN) is a buy. buying FRT.VN stocks now will result in a potential gain of 400.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.9% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 391,693.98 - 1,808,454.44 | 655,161.48 |
| Upside | 199.0% - 1280.5% | 400.1% |