As of 2025-07-07, the Intrinsic Value of My Xuan Brick Tile Pottery and Construction JSC (GMX.VN) is 25,655.37 VND. This GMX.VN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17,500.00 VND, the upside of My Xuan Brick Tile Pottery and Construction JSC is 46.60%.
The range of the Intrinsic Value is 19,815.29 - 36,973.59 VND
Based on its market price of 17,500.00 VND and our intrinsic valuation, My Xuan Brick Tile Pottery and Construction JSC (GMX.VN) is undervalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19,815.29 - 36,973.59 | 25,655.37 | 46.6% |
| DCF (Growth 10y) | 22,482.18 - 39,354.63 | 28,288.93 | 61.7% |
| DCF (EBITDA 5y) | 22,122.96 - 32,386.96 | 26,344.36 | 50.5% |
| DCF (EBITDA 10y) | 23,713.90 - 34,488.42 | 28,140.81 | 60.8% |
| Fair Value | 9,203.00 - 9,203.00 | 9,203.00 | -47.41% |
| P/E | 16,675.82 - 40,934.90 | 22,712.67 | 29.8% |
| EV/EBITDA | 15,206.39 - 37,466.09 | 22,551.10 | 28.9% |
| EPV | 15,523.94 - 20,780.30 | 18,152.16 | 3.7% |
| DDM - Stable | 14,189.07 - 34,829.52 | 24,509.30 | 40.1% |
| DDM - Multi | 20,447.60 - 35,917.16 | 25,786.38 | 47.4% |
| Market Cap (mil) | 158,025.00 |
| Beta | 0.22 |
| Outstanding shares (mil) | 9.03 |
| Enterprise Value (mil) | 172,591.30 |
| Market risk premium | 9.50% |
| Cost of Equity | 8.92% |
| Cost of Debt | 5.50% |
| WACC | 8.75% |