The Discounted Cash Flow (DCF) valuation of Hue Textile Garment JSC (HDM.VN) is 50,238.81 VND. With the latest stock price at 37,100.00 VND, the upside of Hue Textile Garment JSC based on DCF is 35.4%.
Based on the latest price of 37,100.00 VND and our DCF valuation, Hue Textile Garment JSC (HDM.VN) is a buy. buying HDM.VN stocks now will result in a potential gain of 35.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.6% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 40,217.04 - 64,767.22 | 50,238.81 |
| Upside | 8.4% - 74.6% | 35.4% |