The Discounted Cash Flow (DCF) valuation of Mercury NZ Ltd (MCY.NZ) is 9.70 NZD. With the latest stock price at 6.18 NZD, the upside of Mercury NZ Ltd based on DCF is 56.8%.
Based on the latest price of 6.18 NZD and our DCF valuation, Mercury NZ Ltd (MCY.NZ) is a buy. buying MCY.NZ stocks now will result in a potential gain of 56.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.7% | 9.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7.62 - 13.08 | 9.70 |
| Upside | 23.2% - 111.5% | 56.8% |