The Discounted Cash Flow (DCF) valuation of Infratil Ltd (IFT.NZ) is (1.13) NZD. With the latest stock price at 11.48 NZD, the upside of Infratil Ltd based on DCF is -109.8%.
Based on the latest price of 11.48 NZD and our DCF valuation, Infratil Ltd (IFT.NZ) is a sell. selling IFT.NZ stocks now will result in a potential gain of 109.8%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.0% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3.84) - 30.31 | (1.13) |
| Upside | -133.4% - 164.0% | -109.8% |