The Discounted Cash Flow (DCF) valuation of Can Tho Water Supply Sewerage JSC (CTW.VN) is 41,048.57 VND. With the latest stock price at 30,100.00 VND, the upside of Can Tho Water Supply Sewerage JSC based on DCF is 36.4%.
Based on the latest price of 30,100.00 VND and our DCF valuation, Can Tho Water Supply Sewerage JSC (CTW.VN) is a buy. buying CTW.VN stocks now will result in a potential gain of 36.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.9% | 8.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 33,858.82 - 52,007.19 | 41,048.57 |
| Upside | 12.5% - 72.8% | 36.4% |