The Discounted Cash Flow (DCF) valuation of Danang Housing Development JSC (NDX.VN) is (316.66) VND. With the latest stock price at 5,500.00 VND, the upside of Danang Housing Development JSC based on DCF is -105.8%.
Based on the latest price of 5,500.00 VND and our DCF valuation, Danang Housing Development JSC (NDX.VN) is a sell. selling NDX.VN stocks now will result in a potential gain of 105.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.1% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (843.53) - 1,357.35 | (316.66) |
| Upside | -115.3% - -75.3% | -105.8% |