The Discounted Cash Flow (DCF) valuation of Traphaco JSC (TRA.VN) is 94,427.74 VND. With the latest stock price at 70,500.00 VND, the upside of Traphaco JSC based on DCF is 33.9%.
Based on the latest price of 70,500.00 VND and our DCF valuation, Traphaco JSC (TRA.VN) is a buy. buying TRA.VN stocks now will result in a potential gain of 33.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.6% | 7.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 79,736.95 - 116,802.77 | 94,427.74 |
| Upside | 13.1% - 65.7% | 33.9% |