The Discounted Cash Flow (DCF) valuation of Vinh Long Water Supply JSC (VLW.VN) is 35,029.76 VND. With the latest stock price at 28,100.00 VND, the upside of Vinh Long Water Supply JSC based on DCF is 24.7%.
Based on the latest price of 28,100.00 VND and our DCF valuation, Vinh Long Water Supply JSC (VLW.VN) is a buy. buying VLW.VN stocks now will result in a potential gain of 24.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.2% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 28,009.59 - 47,466.19 | 35,029.76 |
| Upside | -0.3% - 68.9% | 24.7% |