HPD.VN
Dak Doa Hydropower JSC
Price:  
17,000 
VND
Volume:  
45,600
Viet Nam | Utilities

HPD.VN DCF Valuation - Growth Exit 5Y

116.4 %
Upside

What is the DCF valuation of HPD.VN?

The Discounted Cash Flow (DCF) valuation of Dak Doa Hydropower JSC (HPD.VN) is 36,791 VND. With the latest stock price at 17,000 VND, the upside of Dak Doa Hydropower JSC based on DCF is 116.4%.

Is HPD.VN a buy or a sell?

Based on the latest price of 17,000 VND and our DCF valuation, Dak Doa Hydropower JSC (HPD.VN) is a buy. Buying HPD.VN stocks now will result in a potential gain of 116.4%.

Range Selected
WACC / Discount Rate7.4% - 9.6%8.5%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price30,988.29 - 45,397.9336,791.34
Upside82.3% - 167.0%116.4%
17,000 VND
Stock Price
36,791 VND
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

HPD.VN DCF Valuation: Revenue & Expenses Forecast

(VND in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue43,63745,60249,03650,64852,60255,206
% Growth
15%5%8%3%4%5%
Cost of goods sold(21,425)(22,390)(24,076)(24,868)(25,827)(27,106)
% of Revenue49%49%49%49%49%49%
Selling, G&A expenses658688740764794833
% of Revenue2%2%2%2%2%2%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(428)(448)(481)(497)(516)(542)
% of Revenue1%1%1%1%1%1%
Tax expense(2,291)(1,194)(1,284)(1,327)(1,378)(1,446)
Tax rate10%5%5%5%5%5%
Net profit20,15122,25823,93424,72125,67426,946
% Margin46%49%49%49%49%49%