What is the intrinsic value of BDW.VN?

As of 2025-07-08, the Intrinsic Value of Binh Dinh Water Supply and Sewerage JSC (BDW.VN) is 40,141.74 VND. This BDW.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28,900.00 VND, the upside of Binh Dinh Water Supply and Sewerage JSC is 38.90%.

The range of the Intrinsic Value is 34,645.63 - 47,906.08 VND

Is BDW.VN undervalued or overvalued?

Based on its market price of 28,900.00 VND and our intrinsic valuation, Binh Dinh Water Supply and Sewerage JSC (BDW.VN) is undervalued by 38.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	34,645.63 - 47,906.08	40,141.74	38.9%
DCF (Growth 10y)	40,337.03 - 54,546.29	46,253.18	60.0%
DCF (EBITDA 5y)	41,963.85 - 52,731.25	47,514.03	64.4%
DCF (EBITDA 10y)	46,289.48 - 58,701.73	52,447.33	81.5%
Fair Value	40,675.34 - 40,675.34	40,675.34	40.75%
P/E	26,199.38 - 31,391.89	29,007.73	0.4%
EV/EBITDA	19,499.20 - 47,466.90	30,956.06	7.1%
EPV	2,532.32 - 3,323.78	2,928.05	-89.9%
DDM - Stable	20,328.52 - 36,628.66	28,478.57	-1.5%
DDM - Multi	25,414.06 - 36,233.29	29,916.28	3.5%