The Discounted Cash Flow (DCF) valuation of Song Da No 9 JSC (SD9.VN) is 22.14 VND. With the latest stock price at 11.70 VND, the upside of Song Da No 9 JSC based on DCF is 89.2%.
Based on the latest price of 11.70 VND and our DCF valuation, Song Da No 9 JSC (SD9.VN) is a buy. buying SD9.VN stocks now will result in a potential gain of 89.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.8% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14.28 - 36.27 | 22.14 |
| Upside | 22.1% - 210.0% | 89.2% |