The Discounted Cash Flow (DCF) valuation of Ha Do Group JSC (HDG.VN) is 38,807.71 VND. With the latest stock price at 29,000.00 VND, the upside of Ha Do Group JSC based on DCF is 33.8%.
Based on the latest price of 29,000.00 VND and our DCF valuation, Ha Do Group JSC (HDG.VN) is a buy. buying HDG.VN stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.7% | 9.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 28,808.76 - 55,761.42 | 38,807.71 |
| Upside | -0.7% - 92.3% | 33.8% |