The Discounted Cash Flow (DCF) valuation of Huong Son Hydro Power JSC (GSM.VN) is 38,866.95 VND. With the latest stock price at 30,000.00 VND, the upside of Huong Son Hydro Power JSC based on DCF is 29.6%.
Based on the latest price of 30,000.00 VND and our DCF valuation, Huong Son Hydro Power JSC (GSM.VN) is a buy. buying GSM.VN stocks now will result in a potential gain of 29.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 8.9% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 29,891.38 - 55,106.86 | 38,866.95 |
| Upside | -0.4% - 83.7% | 29.6% |