The Discounted Cash Flow (DCF) valuation of Ha Noi Transport Station JSC (HNB.VN) is 18,003.74 VND. With the latest stock price at 12,700.00 VND, the upside of Ha Noi Transport Station JSC based on DCF is 41.8%.
Based on the latest price of 12,700.00 VND and our DCF valuation, Ha Noi Transport Station JSC (HNB.VN) is a buy. buying HNB.VN stocks now will result in a potential gain of 41.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 6.7% | 6.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 15,813.02 - 21,183.12 | 18,003.74 |
| Upside | 24.5% - 66.8% | 41.8% |