The Discounted Cash Flow (DCF) valuation of Vector Group Ltd (VGR) is 20.53 USD. With the latest stock price at 12.80 USD, the upside of Vector Group Ltd based on DCF is 60.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.16 - 27.26 | 20.53 |
| Upside | 26.2% - 113.0% | 60.4% |