The Discounted Cash Flow (DCF) valuation of FPT Digital Retail JSC (FRT.VN) is 851.02 VND. With the latest stock price at 165.30 VND, the upside of FPT Digital Retail JSC based on DCF is 414.8%.
Based on the latest price of 165.30 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 414.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.7% | 6.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 523.71 - 2,159.41 | 851.02 |
| Upside | 216.8% - 1206.4% | 414.8% |