The Discounted Cash Flow (DCF) valuation of Binh Dinh Water Supply and Sewerage JSC (BDW.VN) is 41,704.83 VND. With the latest stock price at 27,000.00 VND, the upside of Binh Dinh Water Supply and Sewerage JSC based on DCF is 54.5%.
Based on the latest price of 27,000.00 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 54.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.2% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 36,891.25 - 48,346.33 | 41,704.83 |
| Upside | 36.6% - 79.1% | 54.5% |