The Discounted Cash Flow (DCF) valuation of Gemadept Corp (GMD.VN) is 47,739.74 VND. With the latest stock price at 70,700.00 VND, the upside of Gemadept Corp based on DCF is -32.5%.
Based on the latest price of 70,700.00 VND and our DCF valuation, Gemadept Corp (GMD.VN) is a sell. selling GMD.VN stocks now will result in a potential gain of 32.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.3% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 33,981.70 - 81,899.13 | 47,739.74 |
| Upside | -51.9% - 15.8% | -32.5% |