The Discounted Cash Flow (DCF) valuation of Ben Tre Water Supply and Sewerage JSC (NBT.VN) is 29,275.07 VND. With the latest stock price at 18,600.00 VND, the upside of Ben Tre Water Supply and Sewerage JSC based on DCF is 57.4%.
Based on the latest price of 18,600.00 VND and our DCF valuation, Ben Tre Water Supply and Sewerage JSC (NBT.VN) is a buy. buying NBT.VN stocks now will result in a potential gain of 57.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.1% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 25,362.57 - 34,809.03 | 29,275.07 |
| Upside | 36.4% - 87.1% | 57.4% |