As of 2025-07-19, the Intrinsic Value of Nhon Trach Water Supply JSC (NTW.VN) is 11,371.70 VND. This NTW.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19,500.00 VND, the upside of Nhon Trach Water Supply JSC is -41.70%.
The range of the Intrinsic Value is 9,220.96 - 15,082.90 VND
Based on its market price of 19,500.00 VND and our intrinsic valuation, Nhon Trach Water Supply JSC (NTW.VN) is overvalued by 41.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,220.96 - 15,082.90 | 11,371.70 | -41.7% |
| DCF (Growth 10y) | 12,108.42 - 18,810.04 | 14,580.10 | -25.2% |
| DCF (EBITDA 5y) | 11,054.27 - 13,697.96 | 12,123.92 | -37.8% |
| DCF (EBITDA 10y) | 13,285.17 - 16,403.21 | 14,572.12 | -25.3% |
| Fair Value | 5,243.65 - 5,243.65 | 5,243.65 | -73.11% |
| P/E | 12,298.23 - 13,733.39 | 12,530.06 | -35.7% |
| EV/EBITDA | 0.00 - 15,676.59 | 6,882.15 | -64.7% |
| EPV | 10,682.07 - 12,050.63 | 11,366.40 | -41.7% |
| DDM - Stable | 0.00 - 0.00 | 0.00 | -100.0% |
| DDM - Multi | 7,754.95 - 12,419.49 | 9,554.45 | -51.0% |
| Market Cap (mil) | 195,000.00 |
| Beta | 0.34 |
| Outstanding shares (mil) | 10.00 |
| Enterprise Value (mil) | 195,000.00 |
| Market risk premium | 9.50% |
| Cost of Equity | 10.46% |
| Cost of Debt | 5.00% |
| WACC | 7.41% |