The Discounted Cash Flow (DCF) valuation of Hai Phong Water JSC (HPW.VN) is 32,436.46 VND. With the latest stock price at 22,900.00 VND, the upside of Hai Phong Water JSC based on DCF is 41.6%.
Based on the latest price of 22,900.00 VND and our DCF valuation, Hai Phong Water JSC (HPW.VN) is a buy. buying HPW.VN stocks now will result in a potential gain of 41.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.4% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 25,110.16 - 43,896.67 | 32,436.46 |
| Upside | 9.7% - 91.7% | 41.6% |