EN DE

Bluemarq Group (DXG) Fair Value & Analysis

Real Estate · VN · Market cap 15.3T VND

BG Bluemarq Group DXG · VN
Price10,700 VND
Fair Value8,201 VND
Upside-23.4%
Quality40/100
Watch Bluemarq Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.8% net margin
Low debt · generates free cash flow
Trails peers (4/13)
Narrow moat 42/100
Evidence: Medium Range 5,458 VND – 10,944 VND Share as image

Fair value as of: Jul 17, 2026

From 16 valuation models · updated 23 days ago

Share price −11.6% over the past month.

Below-average quality, and screening another 23% overvalued on our models.

What matters now

  • Weak quality (40/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • A fairly wide model range (5,458 VND to 10,944 VND) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

31,840 VND 5,810 VND Fair Value 8,201 VND Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 5,810 VND – 31,840 VND · fair‑value band 5,458 VND – 10,944 VND · the 10,700 VND price screens above the 8,201 VND fair value. Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Bluemarq Group (DXG) currently trades at 10,700 VND, while our model-based Fair Value estimate is 8,201 VND, implying the stock looks roughly 23.4% overvalued today. The Quality Score stands at 40/100 (below-average quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Bluemarq Group generated revenue of 4.6T VND at a net margin of 4.8%. Revenue grew 46.2% year over year. It earns a return on equity of 3.8%. Net debt stands at 1.4T VND. Fundamentals as of Jul 17, 2026

Our scenario range runs from 5,458 VND (bear case) to 10,944 VND (bull case); at 10,700 VND, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 50% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -30% fair-value upside, at -23%, DXG screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 11,528 VND 15,821 VND 23,461 VND 80
Residual Income 7,943 VND 7,549 VND 5,922 VND 76
Rev-Margin DCF 8,826 VND 12,503 VND 17,048 VND 74
All 16 models by family
DCF Models
FCF DCF 10,996 VND 15,380 VND 23,818 VND 38
5Y Revenue Exit 8,826 VND 12,269 VND 17,267 VND 39
5Y EBITDA Exit 10,524 VND 15,210 VND 21,420 VND 41
10Y Revenue Exit 9,355 VND 12,046 VND 14,902 VND 36
10Y EBITDA Exit 10,617 VND 13,907 VND 17,397 VND 37
Dividend Discount
Gordon GGM 755.27 VND 830.64 VND 946.45 VND 70
DDM Multi-Stage 755.27 VND 963.94 VND 1,266 VND 61
Multiples
P/S Multiple 2,321 VND 3,095 VND 3,869 VND 58
P/B Multiple 2,321 VND 3,095 VND 3,869 VND 55
EV/EBIT 14,298 VND 18,849 VND 23,399 VND 53
EV/EBITDA 11,870 VND 15,611 VND 19,352 VND 54
EV/Revenue 8,176 VND 11,403 VND 14,629 VND 43
Asset-Based
NCAV (Graham) 5,610 VND 7,517 VND 11,219 VND 50
Growth DCF
Growth DCF 11,528 VND 15,821 VND 23,461 VND 80
Rev-Margin DCF 8,826 VND 12,503 VND 17,048 VND 74
Economic Profit
Residual Income 7,943 VND 7,549 VND 5,922 VND 76

Widest divergence: DCF Models (13,907 VND) versus Dividend Discount (830.64 VND). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.6T VND
Revenue growth (YoY) +46.2%
Net margin 4.8%
Return on equity 3.8%
Free cash flow 1.3T VND FY2025
P/E ratio 68.6
More key figures
Operating margin 20.8%
EPS (TTM) 175.68 VND
EPS growth (YoY) -26.3%
Net debt 1.4T VND FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 44 · Market factors (momentum, volatility) 23

Profitability 17
Margins and returns on capital today
Quality Growth 34
Are margins and returns improving?
Cashflow 99
Earnings quality: real cash, not paper profit
Fin. Strength 45
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 13
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Bluemarq Group Joint Stock Company engages in the real estate business in Vietnam. 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.

Full company description

Bluemarq Group Joint Stock Company engages in the real estate business in Vietnam. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Bluemarq Group 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.

Growth Quality 69/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
4.2T VND
Latest YoY
−12.6%
Avg. growth/yr (3Y)
−8.7%
Avg. growth/yr (5Y)
+7.7%
Avg. growth/yr (6Y)
−5.3%
Revenue −19.7%/yr
FY21 10.1T VND
FY22 5.5T VND
FY23 3.7T VND
FY24 4.8T VND
FY25 4.2T VND
Net income −33.2%/yr
FY21 1.2T VND
FY22 215B VND
FY23 172B VND
FY24 256B VND
FY25 231B VND

DXG screens 23% overvalued. Compare with Swiss Prime Site AG →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "Bluemarq Group Fair Value". https://www.fairvalue-calculator.com/stock/DXG

Peer Group

Real Estate - Diversified · 138 stocks

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.

Quality Score 42 · Below median
Fair Value upside −23% · Below median
Return on equity (TTM) 4% · Below median
Return on assets 2% · Below median
Net margin (TTM) 5% · Below median
Operating margin (TTM) 21% · Above median
Revenue growth 46% · Top 25%
Debt / equity 0.18× · Lower than median

Valuation Multiples vs Real Estate - Diversified median · lower = cheaper

P/E (TTM) 68.6× · Pricier than 75% of peers
P/B 1.07× · Pricier than 75% of peers
P/S (TTM) 3.31× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 15.6× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 2 · sector 46
FUTURE 100 · sector 33
PAST 15 · sector 17
HEALTH 91 · sector 75
DIVIDEND 0 · sector 45

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Compare Bluemarq Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Bluemarq Group (DXG) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 8,201 VND versus a price of 10,700 VND, about −23% (overvalued).
What is the fair value of DXG?
Our model-based fair value for Bluemarq Group is 8,201 VND (as of Jul 17, 2026), built from audited fundamentals. The current price is 10,700 VND.
What is the quality score of DXG?
Bluemarq Group has a Quality Score of 40/100. 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 revenue of Bluemarq Group (DXG)?
Bluemarq Group reported trailing-twelve-month revenue of about 4.6T VND (latest available figure, as of Jul 17, 2026).
What is the net profit margin of DXG?
The net profit margin of Bluemarq Group is about 4.8%, meaning it keeps roughly 4.8% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Bluemarq Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.