The Discounted Cash Flow (DCF) valuation of Phu Yen Water Supply and Sewerage JSC (PWS.VN) is 12,232.77 VND. With the latest stock price at 13,000.00 VND, the upside of Phu Yen Water Supply and Sewerage JSC based on DCF is -5.9%.
Based on the latest price of 13,000.00 VND and our DCF valuation, Phu Yen Water Supply and Sewerage JSC (PWS.VN) is a sell. selling PWS.VN stocks now will result in a potential gain of 5.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.3% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9,794.07 - 16,566.72 | 12,232.77 |
| Upside | -24.7% - 27.4% | -5.9% |