The Discounted Cash Flow (DCF) valuation of Dong Thap Water Supply & Urban Environment JSC (DWS.VN) is 21,639.81 VND. With the latest stock price at 14,400.00 VND, the upside of Dong Thap Water Supply & Urban Environment JSC based on DCF is 50.3%.
Based on the latest price of 14,400.00 VND and our DCF valuation, Dong Thap Water Supply & Urban Environment JSC (DWS.VN) is a buy. buying DWS.VN stocks now will result in a potential gain of 50.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.5% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 18,094.22 - 26,862.35 | 21,639.81 |
| Upside | 25.7% - 86.5% | 50.3% |