The Discounted Cash Flow (DCF) valuation of CDL Investments New Zealand Ltd (CDI.NZ) is 1.01 NZD. With the latest stock price at 0.79 NZD, the upside of CDL Investments New Zealand Ltd based on DCF is 27.6%.
Based on the latest price of 0.79 NZD and our DCF valuation, CDL Investments New Zealand Ltd (CDI.NZ) is a buy. buying CDI.NZ stocks now will result in a potential gain of 27.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.6% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.83 - 1.33 | 1.01 |
| Upside | 5.2% - 68.3% | 27.6% |