As of 2026-04-04, the Intrinsic Value of Hung Hau Agricultural Corp (SJ1.VN) is 29,176.90 VND. This SJ1.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11,800.00 VND, the upside of Hung Hau Agricultural Corp is 147.30%.
The range of the Intrinsic Value is 11,928.65 - 79,843.70 VND
Based on its market price of 11,800.00 VND and our intrinsic valuation, Hung Hau Agricultural Corp (SJ1.VN) is undervalued by 147.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11,928.65 - 79,843.70 | 29,176.90 | 147.3% |
| DCF (Growth 10y) | 24,160.59 - 111,786.96 | 46,586.38 | 294.8% |
| DCF (EBITDA 5y) | 25,720.22 - 58,352.19 | 45,687.63 | 287.2% |
| DCF (EBITDA 10y) | 35,072.00 - 81,692.20 | 60,129.21 | 409.6% |
| Fair Value | 20,580.88 - 20,580.88 | 20,580.88 | 74.41% |
| P/E | 8,759.21 - 12,490.32 | 11,502.77 | -2.5% |
| EV/EBITDA | (5,258.39) - 13,944.14 | 7,305.91 | -38.1% |
| EPV | (27,358.95) - (27,947.25) | (27,653.09) | -334.3% |
| DDM - Stable | 7,823.05 - 22,439.00 | 15,131.03 | 28.2% |
| DDM - Multi | 37,317.69 - 83,977.85 | 51,765.13 | 338.7% |
| Market Cap (mil) | 512,946.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 43.47 |
| Enterprise Value (mil) | 1,663,176.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.33% |
| Cost of Debt | 11.04% |
| WACC | 8.06% |