Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
CDN Danang Port JSC
D

Danang Port JSC
VN:CDN

Watchlist Manager
Danang Port JSC
VN:CDN
Watchlist
Price: 26 100 VND 0.38% Market Closed
Market Cap: ₫2.6T
Write Note Create Alert

DCF Value

The DCF Value for Danang Port JSC (CDN) under the Base Case is VND. Compared with the current market price of 26 100 VND, the stock appears .

Key assumptions
CDN DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 9.5%
Net Margin 22.2%22.1%
Cash Flow Conversion 93%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 7.6%
Exit Multiple 2.2x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue CDN Research

Summary
CDN intrinsic value, competitors valuation, and company profile.
DCF Valuation
CDN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CDN stock valuation using valuation multiples.
Wall St Estimates
CDN price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CDN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate