The Discounted Cash Flow (DCF) valuation of Vietnam Airlines JSC (HVN.VN) is 60.56 VND. With the latest stock price at 36.45 VND, the upside of Vietnam Airlines JSC based on DCF is 66.2%.
Based on the latest price of 36.45 VND and our DCF valuation, Vietnam Airlines JSC (HVN.VN) is a buy. buying HVN.VN stocks now will result in a potential gain of 66.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.9% | 10.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 50.49 - 75.54 | 60.56 |
| Upside | 38.5% - 107.3% | 66.2% |