The Discounted Cash Flow (DCF) valuation of Dong Nai Port JSC (PDN.VN) is 50,173.11 VND. With the latest stock price at 107,000.00 VND, the upside of Dong Nai Port JSC based on DCF is -53.1%.
Based on the latest price of 107,000.00 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 53.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.2% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 37,271.51 - 79,560.76 | 50,173.11 |
| Upside | -65.2% - -25.6% | -53.1% |