As of 2025-06-15, the Intrinsic Value of Ben Tre Water Supply and Sewerage JSC (NBT.VN) is 29,250.20 VND. This NBT.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,500.00 VND, the upside of Ben Tre Water Supply and Sewerage JSC is 58.10%.
The range of the Intrinsic Value is 25,375.35 - 34,712.94 VND
Based on its market price of 18,500.00 VND and our intrinsic valuation, Ben Tre Water Supply and Sewerage JSC (NBT.VN) is undervalued by 58.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,375.35 - 34,712.94 | 29,250.20 | 58.1% |
| DCF (Growth 10y) | 31,054.14 - 41,900.25 | 35,574.49 | 92.3% |
| DCF (EBITDA 5y) | 29,297.89 - 33,812.20 | 32,373.91 | 75.0% |
| DCF (EBITDA 10y) | 33,827.60 - 40,247.77 | 37,646.11 | 103.5% |
| Fair Value | 9,502.75 - 9,502.75 | 9,502.75 | -48.63% |
| P/E | 19,119.54 - 21,589.76 | 20,609.21 | 11.4% |
| EV/EBITDA | 23,504.09 - 28,256.56 | 25,587.60 | 38.3% |
| EPV | 26,200.39 - 32,065.75 | 29,133.06 | 57.5% |
| DDM - Stable | 13,815.34 - 24,397.62 | 19,106.50 | 3.3% |
| DDM - Multi | 20,680.59 - 27,729.30 | 23,654.15 | 27.9% |
| Market Cap (mil) | 543,900.00 |
| Beta | |
| Outstanding shares (mil) | 29.40 |
| Enterprise Value (mil) | 547,087.56 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.82% |
| Cost of Debt | 5.20% |
| WACC | 8.29% |