The Discounted Cash Flow (DCF) valuation of Vector Ltd (VCT.NZ) is 2.35 NZD. With the latest stock price at 4.41 NZD, the upside of Vector Ltd based on DCF is -46.6%.
Based on the latest price of 4.41 NZD and our DCF valuation, Vector Ltd (VCT.NZ) is a sell. selling VCT.NZ stocks now will result in a potential gain of 46.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.9% | 7.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.84 - 7.78 | 2.35 |
| Upside | -80.9% - 76.5% | -46.6% |