The Discounted Cash Flow (DCF) valuation of Ego Viet Nam Investment JSC (HKT.VN) is 6,632.31 VND. With the latest stock price at 10,400.00 VND, the upside of Ego Viet Nam Investment JSC based on DCF is -36.2%.
Based on the latest price of 10,400.00 VND and our DCF valuation, Ego Viet Nam Investment JSC (HKT.VN) is a sell. selling HKT.VN stocks now will result in a potential gain of 36.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.2% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,200.27 - 10,191.51 | 6,632.31 |
| Upside | -50.0% - -2.0% | -36.2% |