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
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% |
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% |