The Discounted Cash Flow (DCF) valuation of Nam Mu Hydropower JSC (HJS.VN) is 22.26 VND. With the latest stock price at 29.40 VND, the upside of Nam Mu Hydropower JSC based on DCF is -24.3%.
Based on the latest price of 29.40 VND and our DCF valuation, Nam Mu Hydropower JSC (HJS.VN) is a sell. selling HJS.VN stocks now will result in a potential gain of 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.4% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.60 - 35.88 | 22.26 |
| Upside | -43.5% - 22.0% | -24.3% |