The Discounted Cash Flow (DCF) valuation of Chorus Ltd (CNU.NZ) is 5.03 NZD. With the latest stock price at 8.13 NZD, the upside of Chorus Ltd based on DCF is -38.2%.
Based on the latest price of 8.13 NZD and our DCF valuation, Chorus Ltd (CNU.NZ) is a sell. selling CNU.NZ stocks now will result in a potential gain of 38.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.6% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.04 - 29.25 | 5.03 |
| Upside | -99.6% - 259.7% | -38.2% |