As of 2025-07-10, the Intrinsic Value of Dong Nai Water JSC (DNW.VN) is 41,408.75 VND. This DNW.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31,100.00 VND, the upside of Dong Nai Water JSC is 33.10%.
The range of the Intrinsic Value is 33,563.79 - 53,700.09 VND
Based on its market price of 31,100.00 VND and our intrinsic valuation, Dong Nai Water JSC (DNW.VN) is undervalued by 33.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33,563.79 - 53,700.09 | 41,408.75 | 33.1% |
| DCF (Growth 10y) | 38,055.36 - 58,812.20 | 46,180.08 | 48.5% |
| DCF (EBITDA 5y) | 22,919.68 - 32,496.43 | 26,462.48 | -14.9% |
| DCF (EBITDA 10y) | 29,448.68 - 40,237.57 | 33,603.20 | 8.0% |
| Fair Value | 71,191.50 - 71,191.50 | 71,191.50 | 128.91% |
| P/E | 30,583.85 - 35,367.92 | 33,146.24 | 6.6% |
| EV/EBITDA | 17,370.54 - 34,602.40 | 22,963.91 | -26.2% |
| EPV | 41,043.67 - 53,883.88 | 47,463.75 | 52.6% |
| DDM - Stable | 23,987.14 - 48,173.55 | 36,080.33 | 16.0% |
| DDM - Multi | 33,330.41 - 51,476.45 | 40,415.92 | 30.0% |
| Market Cap (mil) | 3,732,000.00 |
| Beta | 0.56 |
| Outstanding shares (mil) | 120.00 |
| Enterprise Value (mil) | 4,434,352.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.82% |
| Cost of Debt | 4.25% |
| WACC | 7.14% |