The Discounted Cash Flow (DCF) valuation of Tan Mai General Wood JSC (TMW.VN) is 125,994.85 VND. With the latest stock price at 30,000.00 VND, the upside of Tan Mai General Wood JSC based on DCF is 320.0%.
Based on the latest price of 30,000.00 VND and our DCF valuation, Tan Mai General Wood JSC (TMW.VN) is a buy. buying TMW.VN stocks now will result in a potential gain of 320.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.1% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 111,324.67 - 145,443.15 | 125,994.85 |
| Upside | 271.1% - 384.8% | 320.0% |