The Discounted Cash Flow (DCF) valuation of Nha Be Water Supply JSC (NBW.VN) is 45,988.17 VND. With the latest stock price at 33,000.00 VND, the upside of Nha Be Water Supply JSC based on DCF is 39.4%.
Based on the latest price of 33,000.00 VND and our DCF valuation, Nha Be Water Supply JSC (NBW.VN) is a buy. buying NBW.VN stocks now will result in a potential gain of 39.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.4% | 8.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 38,699.41 - 57,496.25 | 45,988.17 |
| Upside | 17.3% - 74.2% | 39.4% |