Thu Duc Water Supply Valuation

Q: What is the Fair Price of TDW when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

TDW (₫53500) is trading below our estimate of [[fair value]] (₫54557.12)

Is TDW undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TDW when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TDW (₫53500) is trading below our estimate of fair value (₫54557.12)

Significantly Below Fair Value: TDW is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TDW?

Key metric: As TDW is unprofitable and pre-revenue we use its Price-To-Book Ratio for relative valuation analysis.

The above table shows the Price to Book ratio for TDW. This is calculated by dividing TDW's market cap by their current book value.
What is TDW's PB Ratio?
PB Ratio	n/a
Book	₫141.58b
Market Cap	₫454.75b

TDW key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Book Ratio vs Peers

How does TDW's PB Ratio compare to its peers?

The above table shows the PB ratio for TDW vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	1.3x
BTW Ben Thanh Water Supply	0.7x	n/a	₫441.8b
NBW Nha Be Water Supply	1.7x	n/a	₫294.3b
GDW Gia Dinh Water Supply	1.7x	n/a	₫286.9b
SII Saigon Water Infrastructure	1.1x	n/a	₫948.5b
TDW Thu Duc Water Supply	n/a	n/a	₫454.8b

Price-To-Book vs Peers: Insufficient data to calculate TDW's Price-To-Book Ratio vs. peers for valuation analysis.

Price to Book Ratio vs Industry

How does TDW's PB Ratio compare vs other companies in the Asian Water Utilities Industry?

7 Companies	Price / Book	Estimated Growth	Market Cap

7 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Book vs Industry: Insufficient data to calculate TDW's Price-To-Book Ratio vs. industry for valuation analysis.

Price to Book Ratio vs Fair Ratio

What is TDW's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TDW PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	n/a
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate TDW's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Binh Duong Water - Environment Corporation -

₫9.9t

Engages in the production and supply of treated water; and the waste treatment and waste-water treatment activities in Vietnam.

BWE

₫44,950.00

0.8%

20.0%

Gia Lai Electricity

₫3.8t

Operates in the renewable energy sector.

GEG

₫10,700.00

-0.5%

-16.8%

PetroVietnam Power Corporation - JSC

₫26.8t

Engages in the production and distribution of industrial and consumer electricity in Vietnam.

POW

₫11,450.00

-0.4%