As of 2026-05-22, the Intrinsic Value of HPT Vietnam Corp (HPT.VN) is 18,047.67 VND. This HPT.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25,200.00 VND, the upside of HPT Vietnam Corp is -28.40%.
The range of the Intrinsic Value is 8,469.17 - 57,096.34 VND
Based on its market price of 25,200.00 VND and our intrinsic valuation, HPT Vietnam Corp (HPT.VN) is overvalued by 28.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8,469.17 - 57,096.34 | 18,047.67 | -28.4% |
| DCF (Growth 10y) | 9,369.51 - 55,995.84 | 18,752.06 | -25.6% |
| DCF (EBITDA 5y) | 10,843.55 - 32,305.12 | 20,904.75 | -17.0% |
| DCF (EBITDA 10y) | 11,433.21 - 38,151.96 | 22,230.44 | -11.8% |
| Fair Value | 21,730.20 - 21,730.20 | 21,730.20 | -13.77% |
| P/E | 9,178.84 - 23,228.63 | 15,373.52 | -39.0% |
| EV/EBITDA | 5,970.99 - 25,410.28 | 15,710.70 | -37.7% |
| EPV | 2,132.02 - 16,744.35 | 9,438.19 | -62.5% |
| DDM - Stable | 7,178.76 - 21,907.08 | 14,542.93 | -42.3% |
| DDM - Multi | 18,883.83 - 46,294.37 | 27,000.79 | 7.1% |
| Market Cap (mil) | 287,028.00 |
| Beta | 0.39 |
| Outstanding shares (mil) | 11.39 |
| Enterprise Value (mil) | 391,041.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.02% |
| Cost of Debt | 47.78% |
| WACC | 10.40% |