HNA.VN
Hua Na Hydropower JSC
Price:  
24.50 
VND
Volume:  
4,000.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HNA.VN Intrinsic Value

-4.60 %
Upside

What is the intrinsic value of HNA.VN?

As of 2025-07-10, the Intrinsic Value of Hua Na Hydropower JSC (HNA.VN) is 23.37 VND. This HNA.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.50 VND, the upside of Hua Na Hydropower JSC is -4.60%.

The range of the Intrinsic Value is 17.02 - 37.58 VND

Is HNA.VN undervalued or overvalued?

Based on its market price of 24.50 VND and our intrinsic valuation, Hua Na Hydropower JSC (HNA.VN) is overvalued by 4.60%.

24.50 VND
Stock Price
23.37 VND
Intrinsic Value
Intrinsic Value Details

HNA.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.02 - 37.58 23.37 -4.6%
DCF (Growth 10y) 18.42 - 37.89 24.50 -0.0%
DCF (EBITDA 5y) 14.16 - 19.14 16.92 -31.0%
DCF (EBITDA 10y) 16.82 - 23.20 20.09 -18.0%
Fair Value 32.71 - 32.71 32.71 33.52%
P/E 12.72 - 15.60 14.17 -42.2%
EV/EBITDA 11.24 - 20.24 16.40 -33.0%
EPV 21.58 - 30.05 25.81 5.4%
DDM - Stable 11.13 - 30.88 21.00 -14.3%
DDM - Multi 15.21 - 30.58 20.09 -18.0%

HNA.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,880,808.50
Beta -0.05
Outstanding shares (mil) 240,033.00
Enterprise Value (mil) 6,183,545.50
Market risk premium 9.50%
Cost of Equity 8.02%
Cost of Debt 5.44%
WACC 7.80%