As of 2025-08-03, the Intrinsic Value of Ha Giang Mineral and Mechanics JSC (HGM.VN) is 298,565.08 VND. This HGM.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 325,900.00 VND, the upside of Ha Giang Mineral and Mechanics JSC is -8.40%.
The range of the Intrinsic Value is 197,790.35 - 686,633.15 VND
Based on its market price of 325,900.00 VND and our intrinsic valuation, Ha Giang Mineral and Mechanics JSC (HGM.VN) is overvalued by 8.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 197,790.35 - 686,633.15 | 298,565.08 | -8.4% |
| DCF (Growth 10y) | 226,461.65 - 751,210.63 | 335,769.05 | 3.0% |
| DCF (EBITDA 5y) | 175,234.83 - 254,675.78 | 209,101.68 | -35.8% |
| DCF (EBITDA 10y) | 207,769.88 - 320,836.58 | 254,566.81 | -21.9% |
| Fair Value | 528,240.00 - 528,240.00 | 528,240.00 | 62.09% |
| P/E | 292,156.60 - 347,968.80 | 326,972.62 | 0.3% |
| EV/EBITDA | 118,858.60 - 300,741.72 | 224,613.33 | -31.1% |
| EPV | 97,205.27 - 165,302.31 | 131,253.97 | -59.7% |
| DDM - Stable | 112,650.60 - 612,567.56 | 362,608.73 | 11.3% |
| DDM - Multi | 96,530.96 - 434,380.74 | 160,623.81 | -50.7% |
| Market Cap (mil) | 4,106,340.00 |
| Beta | 0.15 |
| Outstanding shares (mil) | 12.60 |
| Enterprise Value (mil) | 3,981,921.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.12% |
| Cost of Debt | 5.00% |
| WACC | 7.07% |