GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Nha Be Water Supply JSC (HSTC:NBW) » Definitions » Intrinsic Value: Projected FCF

Nha Be Water Supply JSC (HSTC:NBW) Intrinsic Value: Projected FCF : ₫0.00 (As of Jun. 21, 2025)


View and export this data going back to 2017. Start your Free Trial

What is Nha Be Water Supply JSC Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-21), Nha Be Water Supply JSC's Intrinsic Value: Projected FCF is ₫0.00. The stock price of Nha Be Water Supply JSC is ₫33900.00. Therefore, Nha Be Water Supply JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Nha Be Water Supply JSC's Intrinsic Value: Projected FCF or its related term are showing as below:

HSTC:NBW's Price-to-Projected-FCF is not ranked *
in the Utilities - Regulated industry.
Industry Median: 1.005
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Nha Be Water Supply JSC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Nha Be Water Supply JSC's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Nha Be Water Supply JSC Intrinsic Value: Projected FCF Chart

Nha Be Water Supply JSC Annual Data
Trend
Intrinsic Value: Projected FCF

Nha Be Water Supply JSC Semi-Annual Data
Intrinsic Value: Projected FCF

Competitive Comparison of Nha Be Water Supply JSC's Intrinsic Value: Projected FCF

For the Utilities - Regulated Water subindustry, Nha Be Water Supply JSC's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Nha Be Water Supply JSC's Price-to-Projected-FCF Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Nha Be Water Supply JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Nha Be Water Supply JSC's Price-to-Projected-FCF falls into.


;
;

Nha Be Water Supply JSC Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)



Nha Be Water Supply JSC  (HSTC:NBW) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Nha Be Water Supply JSC's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=33900.00/
=

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Nha Be Water Supply JSC Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Nha Be Water Supply JSC's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Nha Be Water Supply JSC Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
No. 1179 Nguyen Van Linh Street, Quarter 4 Tan Phong Ward, District 7, Ho Chi Minh City, VNM
Nha Be Water Supply JSC supplies clean water for households and productions. It is engaged in the management and development of water supply systems. The firm offers various services including the construction of water supply and drainage projects, consulting for water supply projects, production of mineral water, and bottled pure water, trading in real estate and building of projects, and supervision of designations.

Nha Be Water Supply JSC Headlines

From GuruFocus