BWS.VN
Baria Vungtau Water Supply JSC
Price:  
34,000.00 
VND
Volume:  
5,400.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BWS.VN Intrinsic Value

35.80 %
Upside

What is the intrinsic value of BWS.VN?

As of 2025-07-10, the Intrinsic Value of Baria Vungtau Water Supply JSC (BWS.VN) is 46,181.29 VND. This BWS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34,000.00 VND, the upside of Baria Vungtau Water Supply JSC is 35.80%.

The range of the Intrinsic Value is 40,106.74 - 54,791.80 VND

Is BWS.VN undervalued or overvalued?

Based on its market price of 34,000.00 VND and our intrinsic valuation, Baria Vungtau Water Supply JSC (BWS.VN) is undervalued by 35.80%.

34,000.00 VND
Stock Price
46,181.29 VND
Intrinsic Value
Intrinsic Value Details

BWS.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40,106.74 - 54,791.80 46,181.29 35.8%
DCF (Growth 10y) 49,034.77 - 66,286.17 56,201.32 65.3%
DCF (EBITDA 5y) 43,894.81 - 57,370.28 51,498.03 51.5%
DCF (EBITDA 10y) 51,761.12 - 67,842.44 60,275.35 77.3%
Fair Value 23,425.65 - 23,425.65 23,425.65 -31.10%
P/E 42,421.24 - 56,127.95 49,080.65 44.4%
EV/EBITDA 38,842.15 - 59,394.37 48,780.15 43.5%
EPV 24,505.72 - 29,934.45 27,220.11 -19.9%
DDM - Stable 35,066.59 - 64,028.47 49,547.51 45.7%
DDM - Multi 41,819.25 - 58,042.00 48,529.60 42.7%

BWS.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,330,451.80
Beta 0.25
Outstanding shares (mil) 68.54
Enterprise Value (mil) 2,252,172.00
Market risk premium 9.50%
Cost of Equity 8.47%
Cost of Debt 5.00%
WACC 8.45%