The Discounted Cash Flow (DCF) valuation of Hanoi Railway Transport JSC (HRT.VN) is 18,938.80 VND. With the latest stock price at 13,800.00 VND, the upside of Hanoi Railway Transport JSC based on DCF is 37.2%.
Based on the latest price of 13,800.00 VND and our DCF valuation, Hanoi Railway Transport JSC (HRT.VN) is a buy. buying HRT.VN stocks now will result in a potential gain of 37.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.7% | 10.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 14,272.57 - 27,052.54 | 18,938.80 |
| Upside | 3.4% - 96.0% | 37.2% |