The Discounted Cash Flow (DCF) valuation of Hoa Phat Group JSC (HPG.VN) is 23.44 VND. With the latest stock price at 25.65 VND, the upside of Hoa Phat Group JSC based on DCF is -8.6%.
Based on the latest price of 25.65 VND and our DCF valuation, Hoa Phat Group JSC (HPG.VN) is a sell. selling HPG.VN stocks now will result in a potential gain of 8.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.4% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.17 - 82.39 | 23.44 |
| Upside | -60.4% - 221.2% | -8.6% |