The Discounted Cash Flow (DCF) valuation of Danang Airport Services JSC (MAS.VN) is 44,751.76 VND. With the latest stock price at 38,000.00 VND, the upside of Danang Airport Services JSC based on DCF is 17.8%.
Based on the latest price of 38,000.00 VND and our DCF valuation, Danang Airport Services JSC (MAS.VN) is a buy. buying MAS.VN stocks now will result in a potential gain of 17.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.6% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 35,138.50 - 62,149.15 | 44,751.76 |
| Upside | -7.5% - 63.6% | 17.8% |