The Discounted Cash Flow (DCF) valuation of Danang Building Material Vicem JSC (DXV.VN) is 5.01 VND. With the latest stock price at 3.75 VND, the upside of Danang Building Material Vicem JSC based on DCF is 33.5%.
Based on the latest price of 3.75 VND and our DCF valuation, Danang Building Material Vicem JSC (DXV.VN) is a buy. buying DXV.VN stocks now will result in a potential gain of 33.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4.07 - 6.52 | 5.01 |
| Upside | 8.5% - 73.8% | 33.5% |