HJS.VN
Nam Mu Hydropower JSC
Price:
26,600
VND
Volume:
5,900
Viet Nam | Independent Power and Renewable Electricity Producers
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
HJS.VN Intrinsic Value
-16.2 %
Upside
What is the intrinsic value of HJS.VN?
As of 2025-07-03, the Intrinsic Value of Nam Mu Hydropower JSC (HJS.VN) is 22,294 VND. This HJS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26,600 VND, the upside of Nam Mu Hydropower JSC is -16.2%.
The range of the Intrinsic Value is 16,796.73 - 34,998.22 VND.
Is HJS.VN undervalued or overvalued?
Based on its market price of 26,600 VND and our intrinsic valuation, Nam Mu Hydropower JSC (HJS.VN) is overvalued by 16.2%.
26,600 VND
Stock Price
22,294 VND
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 16,796.73 - 34,998.22 | 22,294.62 | -16.2% | |
| DCF (Growth Exit 10Y) | 17,270.02 - 33,333.89 | 22,165.81 | -16.7% | |
| DCF (EBITDA Exit 5Y) | 15,235.47 - 18,291.81 | 16,241.99 | -38.9% | |
| DCF (EBITDA Exit 10Y) | 16,220.91 - 19,910.92 | 17,585.32 | -33.9% | |
| Peter Lynch Fair Value | 12,478.4 - 12,478.4 | 12,478.4 | -53.09% | |
| P/E Multiples | 12,328.49 - 30,996.3 | 21,608.14 | -18.8% | |
| EV/EBITDA Multiples | 9,528.18 - 14,657.61 | 12,063.52 | -54.6% | |
| Earnings Power Value | 28,250.32 - 36,877.62 | 32,563.95 | 22.4% | |
| Dividend Discount Model - Stable | 19,431.16 - 68,721.49 | 44,076.33 | 65.7% | |
| Dividend Discount Model - Multi Stages | 8,829.6 - 25,375.18 | 13,231.71 | -50.3% | |
| Market Cap (mil) | 558,600 |
| Beta | -0.3 |
| Outstanding shares (mil) | 21 |
| Enterprise Value (mil) | 543,829 |
| Market risk premium | 10% |
| Cost of Equity | 8.15% |
| Cost of Debt | 7% |
| WACC | 6.9% |