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