The Discounted Cash Flow (DCF) valuation of Napier Port Holdings Ltd (NPH.NZ) is 2.03 NZD. With the latest stock price at 3.37 NZD, the upside of Napier Port Holdings Ltd based on DCF is -39.7%.
Based on the latest price of 3.37 NZD and our DCF valuation, Napier Port Holdings Ltd (NPH.NZ) is a sell. selling NPH.NZ stocks now will result in a potential gain of 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.2% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.15 - 4.86 | 2.03 |
| Upside | -65.9% - 44.1% | -39.7% |