The Discounted Cash Flow (DCF) valuation of Thua Thien Hue Water Supply JSC (HWS.VN) is 24,322.50 VND. With the latest stock price at 16,100.00 VND, the upside of Thua Thien Hue Water Supply JSC based on DCF is 51.1%.
Based on the latest price of 16,100.00 VND and our DCF valuation, Thua Thien Hue Water Supply JSC (HWS.VN) is a buy. buying HWS.VN stocks now will result in a potential gain of 51.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 19,283.28 - 32,226.56 | 24,322.50 |
| Upside | 19.8% - 100.2% | 51.1% |