The Discounted Cash Flow (DCF) valuation of Trung Do JSC (TDF.VN) is 14,308.00 VND. With the latest stock price at 8,600.00 VND, the upside of Trung Do JSC based on DCF is 66.4%.
Based on the latest price of 8,600.00 VND and our DCF valuation, Trung Do JSC (TDF.VN) is a buy. buying TDF.VN stocks now will result in a potential gain of 66.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.7% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,136.17 - 32,516.42 | 14,308.00 |
| Upside | -28.6% - 278.1% | 66.4% |