As of 2025-07-07, the Intrinsic Value of HocMon Trade JSC (HTC.VN) is 22,952.67 VND. This HTC.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26,000.00 VND, the upside of HocMon Trade JSC is -11.70%.
The range of the Intrinsic Value is 15,783.78 - 42,274.21 VND
Based on its market price of 26,000.00 VND and our intrinsic valuation, HocMon Trade JSC (HTC.VN) is overvalued by 11.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15,783.78 - 42,274.21 | 22,952.67 | -11.7% |
| DCF (Growth 10y) | 17,766.47 - 44,327.22 | 25,029.52 | -3.7% |
| DCF (EBITDA 5y) | 8,676.68 - 14,828.83 | 11,534.78 | -55.6% |
| DCF (EBITDA 10y) | 11,989.12 - 19,016.57 | 15,112.60 | -41.9% |
| Fair Value | 11,622.30 - 11,622.30 | 11,622.30 | -55.30% |
| P/E | 19,434.23 - 32,635.43 | 23,830.07 | -8.3% |
| EV/EBITDA | (35,662.89) - 7,467.58 | (21,799.12) | -183.8% |
| EPV | 15,918.40 - 24,992.57 | 20,455.52 | -21.3% |
| DDM - Stable | 19,163.51 - 64,585.82 | 41,874.67 | 61.1% |
| DDM - Multi | 21,911.98 - 53,437.96 | 30,646.18 | 17.9% |
| Market Cap (mil) | 429,000.00 |
| Beta | -0.31 |
| Outstanding shares (mil) | 16.50 |
| Enterprise Value (mil) | 469,315.30 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.86% |
| Cost of Debt | 4.25% |
| WACC | 7.34% |