The Discounted Cash Flow (DCF) valuation of Thu Dau Mot Water JSC (TDM.VN) is 27,509.27 VND. With the latest stock price at 56,900.00 VND, the upside of Thu Dau Mot Water JSC based on DCF is -51.7%.
Based on the latest price of 56,900.00 VND and our DCF valuation, Thu Dau Mot Water JSC (TDM.VN) is a sell. selling TDM.VN stocks now will result in a potential gain of 51.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.2% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 17,248.83 - 59,677.74 | 27,509.27 |
| Upside | -69.7% - 4.9% | -51.7% |