The Discounted Cash Flow (DCF) valuation of Phu My Water Supply JSC (PMW.VN) is 20,466.00 VND. With the latest stock price at 36,100.00 VND, the upside of Phu My Water Supply JSC based on DCF is -43.3%.
Based on the latest price of 36,100.00 VND and our DCF valuation, Phu My Water Supply JSC (PMW.VN) is a sell. selling PMW.VN stocks now will result in a potential gain of 43.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.2% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15,471.74 - 30,707.03 | 20,466.00 |
| Upside | -57.1% - -14.9% | -43.3% |