The Discounted Cash Flow (DCF) valuation of Phat Dat Real Estate Development Corp (PDR.VN) is (2,388.18) VND. With the latest stock price at 17.10 VND, the upside of Phat Dat Real Estate Development Corp based on DCF is -14065.9%.
Based on the latest price of 17.10 VND and our DCF valuation, Phat Dat Real Estate Development Corp (PDR.VN) is a sell. selling PDR.VN stocks now will result in a potential gain of 14065.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 12.5% | 9.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (6,462.89) - (1,471.95) | (2,388.18) |
| Upside | -37894.7% - -8707.9% | -14065.9% |