GURUFOCUS.COM » STOCK LIST » Industrials » Waste Management » Binh Duong Water - Environment Corp - JSC (STC:BWE) » Definitions » Intrinsic Value: Projected FCF

Binh Duong Water - Environment - JSC (STC:BWE) Intrinsic Value: Projected FCF : ₫18,563.63 (As of Jun. 17, 2025)


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

What is Binh Duong Water - Environment - 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 (2025-06-17), Binh Duong Water - Environment - JSC's Intrinsic Value: Projected FCF is ₫18,563.63. The stock price of Binh Duong Water - Environment - JSC is ₫48000.00. Therefore, Binh Duong Water - Environment - JSC's Price-to-Intrinsic-Value-Projected-FCF of today is 2.6.

The historical rank and industry rank for Binh Duong Water - Environment - JSC's Intrinsic Value: Projected FCF or its related term are showing as below:

STC:BWE' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.1   Med: 2.47   Max: 3.6
Current: 2.59

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Binh Duong Water - Environment - JSC was 3.60. The lowest was 2.10. And the median was 2.47.

STC:BWE's Price-to-Projected-FCF is ranked worse than
70.4% of 125 companies
in the Waste Management industry
Industry Median: 1.4 vs STC:BWE: 2.59

Binh Duong Water - Environment - JSC Intrinsic Value: Projected FCF Historical Data

The historical data trend for Binh Duong Water - Environment - 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.

Binh Duong Water - Environment - JSC Intrinsic Value: Projected FCF Chart

Binh Duong Water - Environment - JSC Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - 15,812.24 16,440.76 19,501.57

Binh Duong Water - Environment - JSC Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 18,765.14 18,503.36 16,074.58 19,501.57 18,563.63

Competitive Comparison of Binh Duong Water - Environment - JSC's Intrinsic Value: Projected FCF

For the Waste Management subindustry, Binh Duong Water - Environment - 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.


Binh Duong Water - Environment - JSC's Price-to-Projected-FCF Distribution in the Waste Management Industry

For the Waste Management industry and Industrials sector, Binh Duong Water - Environment - JSC's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Binh Duong Water - Environment - JSC's Price-to-Projected-FCF falls into.


;
;

Binh Duong Water - Environment - 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)


Add all the Free Cash Flow together and divide 6 will get Binh Duong Water - Environment - JSC's Free Cash Flow(6 year avg) = ₫479.86.

Binh Duong Water - Environment - JSC's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(9.9881567514702*479.86224000001+5097359.005*0.8)/219.929
=18,563.63

* 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.


Binh Duong Water - Environment - JSC  (STC:BWE) 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.

Binh Duong Water - Environment - 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
=48000.00/18563.628003911
=2.59

* 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.


Binh Duong Water - Environment - JSC Intrinsic Value: Projected FCF Related Terms

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


Binh Duong Water - Environment - JSC Business Description

Traded in Other Exchanges
N/A
Address
Block A4, Bui Vien Street, Nguyen Duc Canh Industrial Park, Tran Hung Dao Ward, Thai Binh Province, Thai Binh, VNM
Binh Duong Water - Environment Corp - JSC operates in the waste management industry in Vietnam. The business activities of the company include treatment and supply of clean water, investment in management of drainage systems, construction and repair of water supply, and supervision of construction and installation of works.

Binh Duong Water - Environment - JSC Headlines

No Headlines