The Discounted Cash Flow (DCF) valuation of Dong Nai Port JSC (PDN.VN) is 76.99 VND. With the latest stock price at 134.00 VND, the upside of Dong Nai Port JSC based on DCF is -42.5%.
Based on the latest price of 134.00 VND and our DCF valuation, Dong Nai Port JSC (PDN.VN) is a sell. selling PDN.VN stocks now will result in a potential gain of 42.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.2% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 57.19 - 122.08 | 76.99 |
| Upside | -57.3% - -8.9% | -42.5% |