The Discounted Cash Flow (DCF) valuation of I.D.I International Development and Investment Corp (IDI.VN) is 29,973.46 VND. With the latest stock price at 6,610.00 VND, the upside of I.D.I International Development and Investment Corp based on DCF is 353.5%.
Based on the latest price of 6,610.00 VND and our DCF valuation, I.D.I International Development and Investment Corp (IDI.VN) is a buy. buying IDI.VN stocks now will result in a potential gain of 353.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.6% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12,707.51 - 101,156.63 | 29,973.46 |
| Upside | 92.2% - 1430.4% | 353.5% |