The Discounted Cash Flow (DCF) valuation of An Duong Thao Dien Real estate Trading Investment JSC (HAR.VN) is 1.62 VND. With the latest stock price at 3.15 VND, the upside of An Duong Thao Dien Real estate Trading Investment JSC based on DCF is -48.5%.
Based on the latest price of 3.15 VND and our DCF valuation, An Duong Thao Dien Real estate Trading Investment JSC (HAR.VN) is a sell. selling HAR.VN stocks now will result in a potential gain of 48.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.09 - 3.84 | 1.62 |
| Upside | -65.5% - 22.0% | -48.5% |