HPW.VN
Hai Phong Water JSC
Price:  
18,900.00 
VND
Volume:  
100.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HPW.VN Intrinsic Value

30.80 %
Upside

What is the intrinsic value of HPW.VN?

As of 2025-07-10, the Intrinsic Value of Hai Phong Water JSC (HPW.VN) is 24,712.44 VND. This HPW.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,900.00 VND, the upside of Hai Phong Water JSC is 30.80%.

The range of the Intrinsic Value is 18,726.07 - 33,992.75 VND

Is HPW.VN undervalued or overvalued?

Based on its market price of 18,900.00 VND and our intrinsic valuation, Hai Phong Water JSC (HPW.VN) is undervalued by 30.80%.

18,900.00 VND
Stock Price
24,712.44 VND
Intrinsic Value
Intrinsic Value Details

HPW.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18,726.07 - 33,992.75 24,712.44 30.8%
DCF (Growth 10y) 28,884.85 - 48,911.46 36,763.37 94.5%
DCF (EBITDA 5y) 20,010.65 - 27,488.90 22,747.27 20.4%
DCF (EBITDA 10y) 28,454.05 - 39,215.23 32,654.12 72.8%
Fair Value 6,980.70 - 6,980.70 6,980.70 -63.07%
P/E 14,994.46 - 18,396.96 16,762.44 -11.3%
EV/EBITDA 13,282.21 - 22,406.79 17,454.45 -7.6%
EPV 30,117.73 - 42,169.99 36,143.92 91.2%
DDM - Stable 9,352.14 - 18,937.91 14,144.99 -25.2%
DDM - Multi 12,563.85 - 20,667.23 15,701.39 -16.9%

HPW.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,402,569.00
Beta 0.20
Outstanding shares (mil) 74.21
Enterprise Value (mil) 2,201,524.00
Market risk premium 9.50%
Cost of Equity 9.04%
Cost of Debt 4.42%
WACC 6.93%