The Discounted Cash Flow (DCF) valuation of Hoang Anh Gia Lai JSC (HAG.VN) is 7.32 VND. With the latest stock price at 14.00 VND, the upside of Hoang Anh Gia Lai JSC based on DCF is -47.7%.
Based on the latest price of 14.00 VND and our DCF valuation, Hoang Anh Gia Lai JSC (HAG.VN) is a sell. selling HAG.VN stocks now will result in a potential gain of 47.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.6% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.82 - 14.30 | 7.32 |
| Upside | -72.7% - 2.2% | -47.7% |