The Discounted Cash Flow (DCF) valuation of Vector Ltd (VCT.NZ) is 2.04 NZD. With the latest stock price at 4.25 NZD, the upside of Vector Ltd based on DCF is -51.9%.
Based on the latest price of 4.25 NZD and our DCF valuation, Vector Ltd (VCT.NZ) is a sell. selling VCT.NZ stocks now will result in a potential gain of 51.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.86 - 5.15 | 2.04 |
| Upside | -79.9% - 21.1% | -51.9% |