The Discounted Cash Flow (DCF) valuation of Gia Dinh Water Supply JSC (GDW.VN) is 46,782.42 VND. With the latest stock price at 32,200.00 VND, the upside of Gia Dinh Water Supply JSC based on DCF is 45.3%.
Based on the latest price of 32,200.00 VND and our DCF valuation, Gia Dinh Water Supply JSC (GDW.VN) is a buy. buying GDW.VN stocks now will result in a potential gain of 45.3%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 13.8% | 12.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 41,318.50 - 54,542.71 | 46,782.42 |
| Upside | 28.3% - 69.4% | 45.3% |