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
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%.
| 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% |
| 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% |