The Discounted Cash Flow (DCF) valuation of Dong A Paint JSC (HDA.VN) is 6,237.72 VND. With the latest stock price at 4,600.00 VND, the upside of Dong A Paint JSC based on DCF is 35.6%.
Based on the latest price of 4,600.00 VND and our DCF valuation, Dong A Paint JSC (HDA.VN) is a buy. buying HDA.VN stocks now will result in a potential gain of 35.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.0% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,953.80 - 12,016.10 | 6,237.72 |
| Upside | -14.0% - 161.2% | 35.6% |