The Discounted Cash Flow (DCF) valuation of Binh Dinh Water Supply and Sewerage JSC (BDW.VN) is 40,141.74 VND. With the latest stock price at 28,900.00 VND, the upside of Binh Dinh Water Supply and Sewerage JSC based on DCF is 38.9%.
Based on the latest price of 28,900.00 VND and our DCF valuation, Binh Dinh Water Supply and Sewerage JSC (BDW.VN) is a buy. buying BDW.VN stocks now will result in a potential gain of 38.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.0% | 8.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 34,645.63 - 47,906.08 | 40,141.74 |
| Upside | 19.9% - 65.8% | 38.9% |