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%.

	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%