The Discounted Cash Flow (DCF) valuation of Chorus Ltd (CNU.NZ) is 4.68 NZD. With the latest stock price at 8.63 NZD, the upside of Chorus Ltd based on DCF is -45.8%.
Based on the latest price of 8.63 NZD and our DCF valuation, Chorus Ltd (CNU.NZ) is a sell. selling CNU.NZ stocks now will result in a potential gain of 45.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.7% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.11) - 26.78 | 4.68 |
| Upside | -101.3% - 210.3% | -45.8% |