As of 2025-05-15, the Intrinsic Value of Vector Group Ltd (VGR) is 19.83 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 32.30%.
The range of the Intrinsic Value is 15.04 - 27.73 USD
Based on its market price of 14.99 USD and our intrinsic valuation, Vector Group Ltd (VGR) is undervalued by 32.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.04 - 27.73 | 19.83 | 32.3% |
| DCF (Growth 10y) | 17.15 - 30.14 | 22.08 | 47.3% |
| DCF (EBITDA 5y) | 11.48 - 15.52 | 13.42 | -10.5% |
| DCF (EBITDA 10y) | 14.41 - 19.77 | 16.90 | 12.8% |
| Fair Value | 31.72 - 31.72 | 31.72 | 111.60% |
| P/E | 11.12 - 22.69 | 13.92 | -7.1% |
| EV/EBITDA | 9.33 - 12.58 | 10.69 | -28.7% |
| EPV | 12.30 - 19.37 | 15.83 | 5.6% |
| DDM - Stable | 8.74 - 18.65 | 13.69 | -8.6% |
| DDM - Multi | 10.63 - 17.27 | 13.12 | -12.4% |
| 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 | 8.64% |
| Cost of Debt | 6.93% |
| WACC | 7.30% |