As of 2024-12-11, the Intrinsic Value of Vector Group Ltd (VGR) is
19.87 USD. This VGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.99 USD, the upside of Vector Group Ltd is
32.60%.
The range of the Intrinsic Value is 15.34 - 27.12 USD
19.87 USD
Intrinsic Value
VGR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.34 - 27.12 |
19.87 |
32.6% |
| DCF (Growth 10y) |
17.48 - 29.48 |
22.13 |
47.6% |
| DCF (EBITDA 5y) |
11.75 - 15.63 |
13.51 |
-9.9% |
| DCF (EBITDA 10y) |
14.71 - 19.76 |
16.99 |
13.3% |
| Fair Value |
31.72 - 31.72 |
31.72 |
111.60% |
| P/E |
11.58 - 15.19 |
13.34 |
-11.0% |
| EV/EBITDA |
8.73 - 12.88 |
10.63 |
-29.1% |
| EPV |
12.55 - 18.98 |
15.77 |
5.2% |
| DDM - Stable |
8.90 - 18.20 |
13.55 |
-9.6% |
| DDM - Multi |
10.83 - 16.85 |
13.15 |
-12.3% |
VGR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,359.13 |
| Beta |
0.19 |
| Outstanding shares (mil) |
157.38 |
| Enterprise Value (mil) |
3,342.63 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.63% |
| Cost of Debt |
6.93% |
| WACC |
7.29% |