The Discounted Cash Flow (DCF) valuation of Hiep Phuoc Industrial Park JSC (HPI.VN) is 13.13 VND. With the latest stock price at 22.00 VND, the upside of Hiep Phuoc Industrial Park JSC based on DCF is -40.3%.
Based on the latest price of 22.00 VND and our DCF valuation, Hiep Phuoc Industrial Park JSC (HPI.VN) is a sell. selling HPI.VN stocks now will result in a potential gain of 40.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 12.0% | 10.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.18 - 15.17 | 13.13 |
| Upside | -44.7% - -31.0% | -40.3% |