The Discounted Cash Flow (DCF) valuation of Hai Phong Thermal Power JSC (HND.VN) is 6.70 VND. With the latest stock price at 11.90 VND, the upside of Hai Phong Thermal Power JSC based on DCF is -43.7%.
Based on the latest price of 11.90 VND and our DCF valuation, Hai Phong Thermal Power JSC (HND.VN) is a sell. selling HND.VN stocks now will result in a potential gain of 43.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.6% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.10 - 10.09 | 6.70 |
| Upside | -57.1% - -15.2% | -43.7% |