As of 2025-07-06, the Intrinsic Value of Hai Minh Corp (HMH.VN) is 16,959.17 VND. This HMH.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15,500.00 VND, the upside of Hai Minh Corp is 9.40%.
The range of the Intrinsic Value is 13,435.92 - 24,800.11 VND
Based on its market price of 15,500.00 VND and our intrinsic valuation, Hai Minh Corp (HMH.VN) is undervalued by 9.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13,435.92 - 24,800.11 | 16,959.17 | 9.4% |
| DCF (Growth 10y) | 15,277.39 - 27,258.41 | 19,025.61 | 22.7% |
| DCF (EBITDA 5y) | 14,121.25 - 20,802.99 | 18,119.78 | 16.9% |
| DCF (EBITDA 10y) | 15,538.32 - 22,796.57 | 19,562.94 | 26.2% |
| Fair Value | 50,039.50 - 50,039.50 | 50,039.50 | 222.84% |
| P/E | 13,935.96 - 27,581.71 | 17,886.69 | 15.4% |
| EV/EBITDA | 13,033.98 - 22,588.95 | 18,305.49 | 18.1% |
| EPV | 5,487.99 - 6,688.98 | 6,088.48 | -60.7% |
| DDM - Stable | 18,213.46 - 52,197.01 | 35,205.23 | 127.1% |
| DDM - Multi | 14,110.26 - 31,803.12 | 19,589.62 | 26.4% |
| Market Cap (mil) | 204,600.00 |
| Beta | 0.17 |
| Outstanding shares (mil) | 13.20 |
| Enterprise Value (mil) | 177,970.30 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.57% |
| Cost of Debt | 4.25% |
| WACC | 7.53% |