The Discounted Cash Flow (DCF) valuation of Dak Doa Hydropower JSC (HPD.VN) is 36,791.34 VND. With the latest stock price at 17,300.00 VND, the upside of Dak Doa Hydropower JSC based on DCF is 112.7%.
Based on the latest price of 17,300.00 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 112.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.6% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30,988.29 - 45,397.93 | 36,791.34 |
| Upside | 79.1% - 162.4% | 112.7% |