As of 2025-07-06, the Intrinsic Value of Millennium & Copthorne Hotels New Zealand Ltd (MCK.NZ) is 3.73 NZD. This MCK.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.85 NZD, the upside of Millennium & Copthorne Hotels New Zealand Ltd is 30.80%.
The range of the Intrinsic Value is 3.07 - 4.79 NZD
Based on its market price of 2.85 NZD and our intrinsic valuation, Millennium & Copthorne Hotels New Zealand Ltd (MCK.NZ) is undervalued by 30.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.07 - 4.79 | 3.73 | 30.8% |
| DCF (Growth 10y) | 3.27 - 4.95 | 3.91 | 37.3% |
| DCF (EBITDA 5y) | 2.99 - 4.22 | 3.61 | 26.6% |
| DCF (EBITDA 10y) | 3.24 - 4.53 | 3.86 | 35.5% |
| Fair Value | 0.10 - 0.10 | 0.10 | -96.49% |
| P/E | 0.21 - 3.44 | 1.67 | -41.3% |
| EV/EBITDA | 1.79 - 5.47 | 3.49 | 22.6% |
| EPV | 2.28 - 2.97 | 2.62 | -7.9% |
| DDM - Stable | 0.18 - 0.37 | 0.28 | -90.2% |
| DDM - Multi | 3.80 - 5.54 | 4.47 | 56.9% |
| Market Cap (mil) | 392.91 |
| Beta | -0.07 |
| Outstanding shares (mil) | 137.86 |
| Enterprise Value (mil) | 383.28 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.27% |
| Cost of Debt | 5.50% |
| WACC | 7.04% |