DNW.VN
Dong Nai Water JSC
Price:  
31,100.00 
VND
Volume:  
14,600.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DNW.VN Intrinsic Value

33.10 %
Upside

What is the intrinsic value of DNW.VN?

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

Is DNW.VN undervalued or overvalued?

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%.

31,100.00 VND
Stock Price
41,408.75 VND
Intrinsic Value
Intrinsic Value Details

DNW.VN Intrinsic Value - Valuation Summary

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%

DNW.VN Intrinsic Value - Key Valuation Metrics

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%