The Discounted Cash Flow (DCF) valuation of Hoa Phat Group JSC (HPG.VN) is 20,896.57 VND. With the latest stock price at 27,150.00 VND, the upside of Hoa Phat Group JSC based on DCF is -23.0%.
Based on the latest price of 27,150.00 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 23.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.4% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10,748.34 - 52,174.11 | 20,896.57 |
| Upside | -60.4% - 92.2% | -23.0% |