What is the intrinsic value of TWR.NZ?
As of 2025-07-04, the Intrinsic Value of Tower Ltd (TWR.NZ) is
6.42 NZD. This TWR.NZ valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1.59 NZD, the upside of Tower Ltd is
303.88%.
Is TWR.NZ undervalued or overvalued?
Based on its market price of 1.59 NZD and our intrinsic valuation, Tower Ltd (TWR.NZ) is undervalued by 303.88%.
TWR.NZ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
6.42 - 6.42 |
6.42 |
303.88% |
| P/E |
1.80 - 2.52 |
2.19 |
38.0% |
| DDM - Stable |
1.77 - 3.25 |
2.51 |
57.7% |
| DDM - Multi |
1.86 - 2.63 |
2.18 |
36.8% |
TWR.NZ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
544.65 |
| Beta |
0.36 |
| Outstanding shares (mil) |
342.55 |
| Enterprise Value (mil) |
508.98 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.15% |
| Cost of Debt |
5.00% |
| WACC |
8.80% |