The Discounted Cash Flow (DCF) valuation of Hoa Sen Group (HSG.VN) is 120.61 VND. With the latest stock price at 16.30 VND, the upside of Hoa Sen Group based on DCF is 639.9%.
Based on the latest price of 16.30 VND and our DCF valuation, Hoa Sen Group (HSG.VN) is a buy. buying HSG.VN stocks now will result in a potential gain of 639.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.2% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 80.09 - 243.33 | 120.61 |
| Upside | 391.3% - 1392.8% | 639.9% |