The Discounted Cash Flow (DCF) valuation of HAI Agrochem JSC (HAI.VN) is 1.08 VND. With the latest stock price at 1.50 VND, the upside of HAI Agrochem JSC based on DCF is -27.8%.
Based on the latest price of 1.50 VND and our DCF valuation, HAI Agrochem JSC (HAI.VN) is a sell. selling HAI.VN stocks now will result in a potential gain of 27.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 12.8% | 11.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.76 - 1.70 | 1.08 |
| Upside | -49.3% - 13.2% | -27.8% |