The Discounted Cash Flow (DCF) valuation of Millennium & Copthorne Hotels New Zealand Ltd (MCK.NZ) is 3.77 NZD. With the latest stock price at 2.81 NZD, the upside of Millennium & Copthorne Hotels New Zealand Ltd based on DCF is 34.1%.
Based on the latest price of 2.81 NZD and our DCF valuation, Millennium & Copthorne Hotels New Zealand Ltd (MCK.NZ) is a buy. buying MCK.NZ stocks now will result in a potential gain of 34.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3.10 - 4.86 | 3.77 |
| Upside | 10.3% - 73.1% | 34.1% |