The Discounted Cash Flow (DCF) valuation of Ba Ria Vung Tau House Development JSC (HDC.VN) is (92.63) VND. With the latest stock price at 25.40 VND, the upside of Ba Ria Vung Tau House Development JSC based on DCF is -464.7%.
Based on the latest price of 25.40 VND and our DCF valuation, Ba Ria Vung Tau House Development JSC (HDC.VN) is a sell. selling HDC.VN stocks now will result in a potential gain of 464.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.3% | 6.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (750.69) - (54.76) | (92.63) |
| Upside | -3055.5% - -315.6% | -464.7% |