The Discounted Cash Flow (DCF) valuation of VAT Group AG (VACN.SW) is 187.33 CHF. With the latest stock price at 347.70 CHF, the upside of VAT Group AG based on DCF is -46.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.3% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 107.00 - 796.53 | 187.33 |
| Upside | -69.2% - 129.1% | -46.1% |