The Discounted Cash Flow (DCF) valuation of Vector Group Ltd (VGR) is 20.16 USD. With the latest stock price at 14.99 USD, the upside of Vector Group Ltd based on DCF is 34.5%.
Based on the latest price of 14.99 USD and our DCF valuation, Vector Group Ltd (VGR) is a buy. buying VGR stocks now will result in a potential gain of 34.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.0% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.15 - 26.15 | 20.16 |
| Upside | 7.8% - 74.5% | 34.5% |