The Discounted Cash Flow (DCF) valuation of Dong Anh Electrical Equipment Corporation JSC (TBD.VN) is 132,845.24 VND. With the latest stock price at 120,800.00 VND, the upside of Dong Anh Electrical Equipment Corporation JSC based on DCF is 10.0%.
Based on the latest price of 120,800.00 VND and our DCF valuation, Dong Anh Electrical Equipment Corporation JSC (TBD.VN) is a buy. buying TBD.VN stocks now will result in a potential gain of 10.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.5% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 100,409.63 - 188,731.91 | 132,845.24 |
| Upside | -16.9% - 56.2% | 10.0% |