As of 2025-05-19, the Intrinsic Value of Vinacomin Ha Lam Coal JSC (HLC.VN) is 41.73 VND. This HLC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.60 VND, the upside of Vinacomin Ha Lam Coal JSC is 259.70%.
The range of the Intrinsic Value is 23.46 - 82.11 VND
Based on its market price of 11.60 VND and our intrinsic valuation, Vinacomin Ha Lam Coal JSC (HLC.VN) is undervalued by 259.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.46 - 82.11 | 41.73 | 259.7% |
| DCF (Growth 10y) | 23.88 - 78.61 | 41.06 | 254.0% |
| DCF (EBITDA 5y) | 9.02 - 21.03 | 15.92 | 37.2% |
| DCF (EBITDA 10y) | 16.57 - 34.90 | 25.69 | 121.5% |
| Fair Value | 78.75 - 78.75 | 78.75 | 578.86% |
| P/E | 13.92 - 20.98 | 17.87 | 54.1% |
| EV/EBITDA | 7.73 - 34.78 | 21.17 | 82.5% |
| EPV | 171.60 - 327.89 | 249.74 | 2053.0% |
| DDM - Stable | 10.48 - 30.62 | 20.55 | 77.1% |
| DDM - Multi | 11.09 - 30.43 | 16.83 | 45.1% |
| Market Cap (mil) | 299,899.00 |
| Beta | 0.32 |
| Outstanding shares (mil) | 25,853.36 |
| Enterprise Value (mil) | 861,610.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 15.65% |
| Cost of Debt | 5.20% |
| WACC | 7.81% |