Dat Xanh Real Estate Service Contructions Corp (DXG) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dat Xanh Real Estate Service Contructions Corp stock VND 3,513, price VND 11,000, that is 68.1% below the price, quality 42 out of 100. Rating: strongly overvalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 3, 2026.
How to read this chart
60‑month range 5,810 VND – 31,840 VND · fair‑value band 2,782 VND – 4,264 VND · the 11,000 VND price screens above the 3,513 VND fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Dat Xanh Real Estate Service Contructions in your weekly email
Every Wednesday you see whether Dat Xanh Real Estate Service Contructions is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Bluemarq Group Joint Stock Company engages in the real estate business in Vietnam.
Show moreShow less
The company is involved in the real estate development and investment business; provision of construction services and construction materials; and development of industrial parks, as well as undertakes apartment and commercial apartment projects.
The company also provides real estate services, such as consulting, purchasing, brokerage, pricing, real estate management and activation, financial services, etc. In addition, it operates a technology platform, which offers project information that helps the buying and selling process.
Bluemarq Group Joint Stock Company was formerly known as Dat Xanh Group Joint Stock Company and changed its name to Bluemarq Group Joint Stock Company in May 2026. The company was founded in 2003 and is headquartered in Ho Chi Minh City, Vietnam.
Stock analysis
Dat Xanh Real Estate Service Contructions Corp (DXG) currently trades at 11,000 VND, while our model-based Fair Value estimate is 3,513 VND, 68% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 9,961 VND per share, and 1 of the 16 models we run sit above the 11,000 VND price.
Bear case: the Growth DCF group reads lowest at 4,058 VND, and 15 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,782 VND (bear) to 4,264 VND (bull), the price of 11,000 VND sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 42/100 (below-average quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Dat Xanh Real Estate Service Contructions Corp reported revenue of 4.2T VND in FY2025 versus 10.1T VND in FY2021, a compound −19.7%/yr. Reported net income was 231B VND in FY2025, compounding −33.2%/yr from FY2021.
Key figures
Market cap 12.2T VND (≈ $478M) Small · P/E ratio 142.8 · P/S ratio 2.62 · EPS (TTM) 77.03 VND · Dividend yield 0.8% · Net margin 4.1% · Return on equity 2.5% · Return on assets (EBIT) 5.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 27 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −51% fair-value upside, at −68%, DXG screens richer than that median.
Fair Value models
Bear2,782 VNDFair Value 3,513 VNDBull4,264 VND
Price 11,000 VND · Downside -68.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (65.84 VND per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF3,214 VND3,881 VND4,923 VND81
Growth DCF3,273 VND3,894 VND4,797 VND79
Residual Income5,964 VND6,331 VND6,809 VND76
All 16 models by family
DCF Models
FCF DCF3,214 VND3,881 VND4,923 VND81
5Y Revenue Exit3,080 VND4,133 VND5,658 VND72
5Y EBITDA Exit3,594 VND5,020 VND6,908 VND75
10Y Revenue Exit3,087 VND3,748 VND4,434 VND67
10Y EBITDA Exit3,385 VND4,185 VND5,017 VND69
Dividend Discount
Gordon GGM191.20 VND202.86 VND219.91 VND69
DDM Multi-Stage191.20 VND216.26 VND246.93 VND67
Multiples
P/S Multiple2,321 VND3,095 VND3,869 VND57
P/B Multiple16,644 VND22,191 VND27,739 VND55
EV/EBIT4,869 VND6,635 VND8,402 VND65
EV/EBITDA3,926 VND5,378 VND6,830 VND67
EV/Revenue2,493 VND3,745 VND4,997 VND52
Asset-Based
NCAV (Graham)6,575 VND9,961 VND12,452 VND54
Growth DCF
Growth DCF3,273 VND3,894 VND4,797 VND79
Rev-Margin DCF3,080 VND4,222 VND5,642 VND72
Economic Profit
Residual Income5,964 VND6,331 VND6,809 VND76
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−12.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−8.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.7%
Start year 2020 (pandemic)
Revenue growth 6 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−5.3%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in VND ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in VND: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−35.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−36.4%
Dividend (yield on the price)0.8%
Profit margin 2019 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.36% → 25%
Growth Forecast
Little optimism in the price
The price assumes about as much growth as the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+6.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+70.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (Vietnam: IMF forecast 4.1% a year to 2030, 3.1% from 2016 to 2025) that is about +2.5% a year for the price and +64.2% for the forecasts.
Compare Dat Xanh Real Estate Service Contructions Corp with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate - Diversified · 114 stocks
Beats the industry median on 4/14 measures
Overall it trails its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside−68.1% · Bottom 25%
Profitability
Return on equity (12 months)2.5% · Below median
Return on assets0.6% · Bottom 25%
Net margin (12 months)4.1% · Bottom 25%
Operating margin (12 months)0.9% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)7.3% · Above median
Dividend yield (12 months)0.8% · Bottom 25%
Balance sheet
Debt / equity0.18× · Lowest 25%
Valuation Multiplesvs Real Estate - Diversified median · lower = cheaper
P/E (12 months)142.8× · Priciest 25%
P/B0.86× · Pricier than median
P/S (12 months)2.62× · Cheaper than median
Price / free cash flow (fiscal year)9.5× · Cheaper than median
EV/EBITDA16.4× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 38
FUTURE (revenue growth)37· sector 5
PAST (return on equity)10· sector 22
HEALTH (low debt)91· sector 74
DIVIDEND (yield)16· sector 64
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Dat Xanh Real Estate Service Contructions Corp Fair Value". https://www.fairvalue-calculator.com/stock/DXG
Frequently asked questions
Is Dat Xanh Real Estate Service Contructions Corp (DXG) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 3,513 VND versus a price of 11,000 VND, about 68% lower (overvalued).
What is the fair value of DXG?
Our model-based fair value for Dat Xanh Real Estate Service Contructions Corp is 3,513 VND (as of Nov 3, 2026), built from audited fundamentals. The current price: 11,000 VND.
What is the quality score of DXG?
Dat Xanh Real Estate Service Contructions Corp has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Dat Xanh Real Estate Service Contructions Corp (DXG)?
Our model-based price target is the fair value of 3,513 VND (as of Nov 3, 2026) from 16 valuation models. Cautious scenario 2,782 VND, optimistic scenario 4,264 VND. It is a calculation from audited fundamentals, not an analyst target.
What is the Dat Xanh Real Estate Service Contructions Corp stock forecast for 2026?
Our models put fair value at 3,513 VND, about 68% lower versus a price of 11,000 VND (overvalued). Cautious scenario 2,782 VND, optimistic scenario 4,264 VND. The calculation is refreshed regularly with new filings.
What is the revenue of Dat Xanh Real Estate Service Contructions Corp (DXG)?
Dat Xanh Real Estate Service Contructions Corp reported trailing-twelve-month revenue of about 4.7T VND (latest available figure, as of Nov 3, 2026).
Does Dat Xanh Real Estate Service Contructions Corp pay a dividend?
Dat Xanh Real Estate Service Contructions Corp currently shows a dividend yield of 0.79% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Dat Xanh Real Estate Service Contructions Corp (DXG)?
Dat Xanh Real Estate Service Contructions Corp has a dividend yield of 0.8%.
What growth is priced into Dat Xanh Real Estate Service Contructions Corp (DXG)?
For today's price to be fair in a discounted-cash-flow model, Dat Xanh Real Estate Service Contructions Corp would have to grow free cash flow by +6.7 % per year for five years (discount rate 14.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.7 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of DXG use?
Our models discount Dat Xanh Real Estate Service Contructions Corp at 14.1 %: a base by market capitalisation (small), damped by beta 0.79, country premium for Vietnam. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Dat Xanh Real Estate Service Contructions Corp that is +6.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (14.1 %) and the same formula as our fair value.
How much growth has Dat Xanh Real Estate Service Contructions Corp (DXG) delivered so far?
Over the past 5 years revenue at Dat Xanh Real Estate Service Contructions Corp grew +7.7 % a year. The price currently implies free-cash-flow growth of +6.7 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Dat Xanh Real Estate Service Contructions Corp (DXG) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Dat Xanh Real Estate Service Contructions Corp (+6.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dat Xanh Real Estate Service Contructions Corp (DXG)?
The free-cash-flow yield on the price is 10.49 %: that much free cash flow Dat Xanh Real Estate Service Contructions Corp produces per unit of market value. When it exceeds the discount rate of our models (14.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dat Xanh Real Estate Service Contructions Corp (DXG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dat Xanh Real Estate Service Contructions Corp it is 3,513 VND per share (as of Nov 3, 2026), against a price of 11,000 VND. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Dat Xanh Real Estate Service Contructions Corp stock overvalued or undervalued in 2026?
As of Nov 3, 2026, DXG trades above its calculated fair value: price 11,000 VND, fair value 3,513 VND, a gap of about −68% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DXG?
No. The price is what the market pays today (11,000 VND); the fair value is what the company's own numbers justify (3,513 VND). For Dat Xanh Real Estate Service Contructions Corp the two are 7,487 VND per share apart. That gap is exactly why we show both numbers side by side.
How much is Dat Xanh Real Estate Service Contructions Corp worth?
The market values Dat Xanh Real Estate Service Contructions Corp at about 12.2T VND (market capitalisation, as of Nov 3, 2026). Per share that is 11,000 VND; our models calculate a fair value of 3,513 VND per share.
What do the bullish and bearish scenarios say about DXG?
Our models span a range for Dat Xanh Real Estate Service Contructions Corp: cautious scenario 2,782 VND, base 3,513 VND, optimistic 4,264 VND per share (as of Nov 3, 2026, price 11,000 VND). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DXG?
Dat Xanh Real Estate Service Contructions Corp trades at a price-to-earnings ratio of 142.8 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3,513 VND is built from several models across several years. Other multiples: P/B 0.9, P/S 2.6, EV/EBITDA 16.4.
How solid is the balance sheet of Dat Xanh Real Estate Service Contructions Corp (DXG)?
Balance-sheet figures for Dat Xanh Real Estate Service Contructions Corp (as of Nov 3, 2026): return on equity 2.5%, debt of 0.18 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is DXG from its 52-week high?
Dat Xanh Real Estate Service Contructions Corp trades at 11,000 VND, about 37% below its 52-week high of 17,368 VND and 14% above the low of 9,610 VND (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 3,513 VND is for.
Which stocks are comparable to Dat Xanh Real Estate Service Contructions Corp?
From the same area (Real Estate) we also value Swiss Prime Site AG, The Phoenix Mills Limited, Prestige Estates Projects Limited, Umm Al Qura for Development and Construction Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Dat Xanh Real Estate Service Contructions Corp stock attractive at the current price?
The data as of Nov 3, 2026: price 11,000 VND, calculated fair value 3,513 VND (−68%), Quality Score 42/100, from 16 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DXG calculated?
We run Dat Xanh Real Estate Service Contructions Corp through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 3,513 VND builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Dat Xanh Real Estate Service Contructions Corp itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Dat Xanh Real Estate Service Contructions Corp (DXG)?
The closing price on Nov 6, 2026 was 11,000 VND. Our model-based fair value is 3,513 VND, about 68% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dat Xanh Real Estate Service Contructions Corp right now?
The price sits above even our optimistic bull case (4,264 VND). The favourable scenario is already priced in. Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Dat Xanh Real Estate Service Contructions Corp
How large is the market capitalisation of Dat Xanh Real Estate Service Contructions Corp (DXG)?
The market capitalisation of Dat Xanh Real Estate Service Contructions Corp is 12.2T VND (≈ $478M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Dat Xanh Real Estate Service Contructions Corp (DXG)?
The price-to-sales ratio of Dat Xanh Real Estate Service Contructions Corp is 2.62 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dat Xanh Real Estate Service Contructions Corp (DXG)?
Earnings per share at Dat Xanh Real Estate Service Contructions Corp are 77.03 VND (price ÷ EPS = P/E 142.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dat Xanh Real Estate Service Contructions Corp (DXG)?
The dividend yield of Dat Xanh Real Estate Service Contructions Corp is 0.8% (payout 113%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dat Xanh Real Estate Service Contructions Corp (DXG)?
The net margin of Dat Xanh Real Estate Service Contructions Corp is 4.1% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Dat Xanh Real Estate Service Contructions Corp (DXG)?
The return on equity (ROE) of Dat Xanh Real Estate Service Contructions Corp is 2.5% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Dat Xanh Real Estate Service Contructions Corp (DXG)?
On an EBIT basis the return on assets of Dat Xanh Real Estate Service Contructions Corp is 5.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Dat Xanh Real Estate Service Contructions Corp (DXG)?
The operating margin of Dat Xanh Real Estate Service Contructions Corp is 0.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dat Xanh Real Estate Service Contructions Corp (DXG)?
Revenue at Dat Xanh Real Estate Service Contructions Corp is growing +7.3% versus a year earlier (3y avg −8.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Dat Xanh Real Estate Service Contructions Corp (DXG)?
Earnings per share at Dat Xanh Real Estate Service Contructions Corp are growing −33.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dat Xanh Real Estate Service Contructions Corp (DXG) carry?
The net debt of Dat Xanh Real Estate Service Contructions Corp is 1.4T VND (fiscal year 2025, ≈ 1.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Dat Xanh Real Estate Service Contructions Corp in the live analysis
One click puts Dat Xanh Real Estate Service Contructions Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026