As of 2025-06-16, the Intrinsic Value of Huong Son Hydro Power JSC (GSM.VN) is 38,883.75 VND. This GSM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30,600.00 VND, the upside of Huong Son Hydro Power JSC is 27.10%.
The range of the Intrinsic Value is 29,867.42 - 55,245.50 VND
Based on its market price of 30,600.00 VND and our intrinsic valuation, Huong Son Hydro Power JSC (GSM.VN) is undervalued by 27.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29,867.42 - 55,245.50 | 38,883.75 | 27.1% |
| DCF (Growth 10y) | 38,938.54 - 67,338.46 | 49,103.29 | 60.5% |
| DCF (EBITDA 5y) | 33,271.19 - 43,356.52 | 38,354.65 | 25.3% |
| DCF (EBITDA 10y) | 41,384.35 - 54,372.59 | 47,708.34 | 55.9% |
| Fair Value | 80,422.00 - 80,422.00 | 80,422.00 | 162.82% |
| P/E | 26,834.86 - 35,063.99 | 30,141.01 | -1.5% |
| EV/EBITDA | 22,348.98 - 33,728.06 | 28,867.76 | -5.7% |
| EPV | 5,954.87 - 8,766.91 | 7,360.89 | -75.9% |
| DDM - Stable | 24,999.95 - 54,764.66 | 39,882.35 | 30.3% |
| DDM - Multi | 27,095.99 - 46,108.27 | 34,132.28 | 11.5% |
| Market Cap (mil) | 873,936.00 |
| Beta | |
| Outstanding shares (mil) | 28.56 |
| Enterprise Value (mil) | 1,080,920.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.15% |
| Cost of Debt | 4.52% |
| WACC | 8.13% |