The Discounted Cash Flow (DCF) valuation of Thai Duong Petrol JSC (TDG.VN) is 7,951.01 VND. With the latest stock price at 2,550.00 VND, the upside of Thai Duong Petrol JSC based on DCF is 211.8%.
Based on the latest price of 2,550.00 VND and our DCF valuation, Thai Duong Petrol JSC (TDG.VN) is a buy. buying TDG.VN stocks now will result in a potential gain of 211.8%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 9.4% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | (2,511.06) - 42,103.85 | 7,951.01 |
| Upside | -198.5% - 1551.1% | 211.8% |