The Discounted Cash Flow (DCF) valuation of HPT Vietnam Corp (HPT.VN) is 14,541.26 VND. With the latest stock price at 22,200.00 VND, the upside of HPT Vietnam Corp based on DCF is -34.5%.
Based on the latest price of 22,200.00 VND and our DCF valuation, HPT Vietnam Corp (HPT.VN) is a sell. selling HPT.VN stocks now will result in a potential gain of 34.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 17.2% | 12.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,217.10 - 45,520.38 | 14,541.26 |
| Upside | -72.0% - 105.0% | -34.5% |