The Discounted Cash Flow (DCF) valuation of Intimex Hoa Cam Concrete JSC (HCC.VN) is 29.85 VND. With the latest stock price at 18.30 VND, the upside of Intimex Hoa Cam Concrete JSC based on DCF is 63.1%.
Based on the latest price of 18.30 VND and our DCF valuation, Intimex Hoa Cam Concrete JSC (HCC.VN) is a buy. buying HCC.VN stocks now will result in a potential gain of 63.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.5% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 24.14 - 39.58 | 29.85 |
| Upside | 31.9% - 116.3% | 63.1% |