The Discounted Cash Flow (DCF) valuation of Kido Group Corp (KDC.VN) is 36.15 VND. With the latest stock price at 53.80 VND, the upside of Kido Group Corp based on DCF is -32.8%.
Based on the latest price of 53.80 VND and our DCF valuation, Kido Group Corp (KDC.VN) is a sell. selling KDC.VN stocks now will result in a potential gain of 32.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 12.3% | 10.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 24.89 - 59.23 | 36.15 |
| Upside | -53.7% - 10.1% | -32.8% |