What is the intrinsic value of DWS.VN?

As of 2025-07-16, the Intrinsic Value of Dong Thap Water Supply & Urban Environment JSC (DWS.VN) is 21,521.99 VND. This DWS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15,000.00 VND, the upside of Dong Thap Water Supply & Urban Environment JSC is 43.50%.

The range of the Intrinsic Value is 18,033.09 - 26,636.41 VND

Is DWS.VN undervalued or overvalued?

Based on its market price of 15,000.00 VND and our intrinsic valuation, Dong Thap Water Supply & Urban Environment JSC (DWS.VN) is undervalued by 43.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	18,033.09 - 26,636.41	21,521.99	43.5%
DCF (Growth 10y)	21,548.76 - 30,958.40	25,382.79	69.2%
DCF (EBITDA 5y)	19,835.76 - 26,752.83	23,231.25	54.9%
DCF (EBITDA 10y)	22,661.71 - 30,475.03	26,377.57	75.9%
Fair Value	27,357.44 - 27,357.44	27,357.44	82.38%
P/E	16,690.23 - 22,753.66	18,262.69	21.8%
EV/EBITDA	12,567.44 - 43,198.14	25,813.68	72.1%
EPV	34,355.15 - 43,753.30	39,054.40	160.4%
DDM - Stable	12,985.31 - 24,342.67	18,664.00	24.4%
DDM - Multi	14,767.19 - 21,495.35	17,504.01	16.7%