The Discounted Cash Flow (DCF) valuation of Nhon Trach Water Supply JSC (NTW.VN) is 11.40 VND. With the latest stock price at 19.50 VND, the upside of Nhon Trach Water Supply JSC based on DCF is -41.6%.
Based on the latest price of 19.50 VND and our DCF valuation, Nhon Trach Water Supply JSC (NTW.VN) is a sell. selling NTW.VN stocks now will result in a potential gain of 41.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 7.8% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.25 - 15.10 | 11.40 |
| Upside | -52.6% - -22.6% | -41.6% |