The Discounted Cash Flow (DCF) valuation of Gia Dinh Water Supply JSC (GDW.VN) is 59.08 VND. With the latest stock price at 35.50 VND, the upside of Gia Dinh Water Supply JSC based on DCF is 66.4%.
Based on the latest price of 35.50 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 66.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 13.8% | 10.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 46.37 - 85.35 | 59.08 |
| Upside | 30.6% - 140.4% | 66.4% |