The Discounted Cash Flow (DCF) valuation of My Xuan Brick Tile Pottery and Construction JSC (GMX.VN) is 26,106.87 VND. With the latest stock price at 18,000.00 VND, the upside of My Xuan Brick Tile Pottery and Construction JSC based on DCF is 45.0%.
Based on the latest price of 18,000.00 VND and our DCF valuation, My Xuan Brick Tile Pottery and Construction JSC (GMX.VN) is a buy. buying GMX.VN stocks now will result in a potential gain of 45.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.8% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 20,102.34 - 37,852.70 | 26,106.87 |
| Upside | 11.7% - 110.3% | 45.0% |