The Discounted Cash Flow (DCF) valuation of Song Da No5 JSC (SD5.VN) is (44,335.00) VND. With the latest stock price at 8,900.00 VND, the upside of Song Da No5 JSC based on DCF is -598.1%.
Based on the latest price of 8,900.00 VND and our DCF valuation, Song Da No5 JSC (SD5.VN) is a sell. selling SD5.VN stocks now will result in a potential gain of 598.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.9% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (64,872.56) - (34,620.94) | (44,335.00) |
| Upside | -828.9% - -489.0% | -598.1% |