As of 2025-07-06, the Intrinsic Value of Hoa Sen Group (HSG.VN) is 120.61 VND. This HSG.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.30 VND, the upside of Hoa Sen Group is 639.90%.
The range of the Intrinsic Value is 80.09 - 243.33 VND
Based on its market price of 16.30 VND and our intrinsic valuation, Hoa Sen Group (HSG.VN) is undervalued by 639.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 80.09 - 243.33 | 120.61 | 639.9% |
| DCF (Growth 10y) | 115.59 - 329.30 | 168.88 | 936.1% |
| DCF (EBITDA 5y) | 60.74 - 75.23 | 67.53 | 314.3% |
| DCF (EBITDA 10y) | 89.22 - 112.82 | 100.14 | 514.4% |
| Fair Value | 18.78 - 18.78 | 18.78 | 15.23% |
| P/E | 7.87 - 18.19 | 12.61 | -22.6% |
| EV/EBITDA | 14.72 - 19.26 | 16.44 | 0.9% |
| EPV | 20.93 - 27.78 | 24.36 | 49.4% |
| DDM - Stable | 7.87 - 24.22 | 16.05 | -1.5% |
| DDM - Multi | 70.91 - 161.87 | 97.78 | 499.9% |
| Market Cap (mil) | 10,091,000.00 |
| Beta | 1.49 |
| Outstanding shares (mil) | 619,079.75 |
| Enterprise Value (mil) | 13,232,000.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.74% |
| Cost of Debt | 5.12% |
| WACC | 6.48% |