As of 2025-07-11, the Intrinsic Value of Dak Doa Hydropower JSC (HPD.VN) is 36,791.34 VND. This HPD.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17,300.00 VND, the upside of Dak Doa Hydropower JSC is 112.70%.
The range of the Intrinsic Value is 30,988.29 - 45,397.93 VND
Based on its market price of 17,300.00 VND and our intrinsic valuation, Dak Doa Hydropower JSC (HPD.VN) is undervalued by 112.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30,988.29 - 45,397.93 | 36,791.34 | 112.7% |
| DCF (Growth 10y) | 35,922.20 - 51,675.25 | 42,297.23 | 144.5% |
| DCF (EBITDA 5y) | 23,080.57 - 28,839.53 | 26,069.00 | 50.7% |
| DCF (EBITDA 10y) | 29,704.08 - 37,319.00 | 33,445.45 | 93.3% |
| Fair Value | 27,026.13 - 27,026.13 | 27,026.13 | 56.22% |
| P/E | 24,733.96 - 34,967.03 | 29,906.22 | 72.9% |
| EV/EBITDA | 16,120.69 - 31,705.97 | 22,698.46 | 31.2% |
| EPV | 44,303.04 - 57,686.54 | 50,994.83 | 194.8% |
| DDM - Stable | 17,134.46 - 30,238.83 | 23,686.64 | 36.9% |
| DDM - Multi | 24,618.83 - 33,415.21 | 28,328.64 | 63.7% |
| Market Cap (mil) | 143,763.00 |
| Beta | 0.36 |
| Outstanding shares (mil) | 8.31 |
| Enterprise Value (mil) | 164,193.90 |
| Market risk premium | 9.50% |
| Cost of Equity | 9.06% |
| Cost of Debt | 6.27% |
| WACC | 8.50% |