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
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%.
| 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% |
| 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% |