As of 2025-07-08, the Intrinsic Value of Quangninh Clean Water JSC (NQN.VN) is 16,848.51 VND. This NQN.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13,700.00 VND, the upside of Quangninh Clean Water JSC is 23.00%.
The range of the Intrinsic Value is 12,578.00 - 24,134.17 VND
Based on its market price of 13,700.00 VND and our intrinsic valuation, Quangninh Clean Water JSC (NQN.VN) is undervalued by 23.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12,578.00 - 24,134.17 | 16,848.51 | 23.0% |
| DCF (Growth 10y) | 15,302.63 - 27,870.99 | 19,968.52 | 45.8% |
| DCF (EBITDA 5y) | 23,037.96 - 40,451.83 | 31,773.40 | 131.9% |
| DCF (EBITDA 10y) | 24,161.78 - 43,073.76 | 33,225.31 | 142.5% |
| Fair Value | 5,655.70 - 5,655.70 | 5,655.70 | -58.72% |
| P/E | 10,678.01 - 13,197.73 | 12,102.62 | -11.7% |
| EV/EBITDA | 4,154.06 - 27,512.62 | 15,740.16 | 14.9% |
| EPV | (30,456.29) - (39,539.79) | (34,998.03) | -355.5% |
| DDM - Stable | 9,554.37 - 18,844.12 | 14,199.25 | 3.6% |
| DDM - Multi | 11,257.81 - 17,677.33 | 13,788.51 | 0.6% |
| Market Cap (mil) | 696,371.00 |
| Beta | -0.16 |
| Outstanding shares (mil) | 50.83 |
| Enterprise Value (mil) | 932,653.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 7.84% |
| Cost of Debt | 5.50% |
| WACC | 6.82% |