The Discounted Cash Flow (DCF) valuation of Hanoi Milk JSC (HNM.VN) is 15,712.85 VND. With the latest stock price at 9,300.00 VND, the upside of Hanoi Milk JSC based on DCF is 69.0%.
Based on the latest price of 9,300.00 VND and our DCF valuation, Hanoi Milk JSC (HNM.VN) is a buy. buying HNM.VN stocks now will result in a potential gain of 69.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.7% | 9.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12,929.39 - 20,219.60 | 15,712.85 |
| Upside | 39.0% - 117.4% | 69.0% |