HWS.VN
Thua Thien Hue Water Supply JSC
Price:  
16,200.00 
VND
Volume:  
37,300.00
Viet Nam | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HWS.VN Intrinsic Value

50.10 %
Upside

What is the intrinsic value of HWS.VN?

As of 2025-07-10, the Intrinsic Value of Thua Thien Hue Water Supply JSC (HWS.VN) is 24,322.50 VND. This HWS.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16,200.00 VND, the upside of Thua Thien Hue Water Supply JSC is 50.10%.

The range of the Intrinsic Value is 19,283.28 - 32,226.56 VND

Is HWS.VN undervalued or overvalued?

Based on its market price of 16,200.00 VND and our intrinsic valuation, Thua Thien Hue Water Supply JSC (HWS.VN) is undervalued by 50.10%.

16,200.00 VND
Stock Price
24,322.50 VND
Intrinsic Value
Intrinsic Value Details

HWS.VN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19,283.28 - 32,226.56 24,322.50 50.1%
DCF (Growth 10y) 25,429.64 - 41,053.16 31,535.71 94.7%
DCF (EBITDA 5y) 27,057.09 - 35,516.50 32,919.00 103.2%
DCF (EBITDA 10y) 31,288.90 - 42,493.21 38,151.80 135.5%
Fair Value 16,573.06 - 16,573.06 16,573.06 2.30%
P/E 15,808.24 - 18,704.88 17,128.18 5.7%
EV/EBITDA 17,032.33 - 29,405.51 24,140.30 49.0%
EPV 7,522.20 - 11,639.05 9,580.62 -40.9%
DDM - Stable 10,644.78 - 21,592.26 16,118.56 -0.5%
DDM - Multi 11,687.64 - 19,220.42 14,601.85 -9.9%

HWS.VN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,415,556.00
Beta 0.16
Outstanding shares (mil) 87.38
Enterprise Value (mil) 1,894,564.00
Market risk premium 9.50%
Cost of Equity 8.80%
Cost of Debt 4.25%
WACC 7.16%