The Discounted Cash Flow (DCF) valuation of Hoa Phat Group JSC (HPG.VN) is 37,847.98 VND. With the latest stock price at 23,750.00 VND, the upside of Hoa Phat Group JSC based on DCF is 59.4%.
Based on the latest price of 23,750.00 VND and our DCF valuation, Hoa Phat Group JSC (HPG.VN) is a buy. buying HPG.VN stocks now will result in a potential gain of 59.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.4% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 22,218.49 - 86,342.18 | 37,847.98 |
| Upside | -6.4% - 263.5% | 59.4% |