VGR
Vector Group Ltd
Price:  
11.09 
USD
Volume:  
1,070,855.00
United States | Tobacco
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VGR Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Vector Group Ltd (VGR) is 20.13 USD. This VGR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.09 USD, the upside of Vector Group Ltd is %.

The range of the Intrinsic Value is 15.62 - 27.25 USD

11.09 USD
Stock Price
20.13 USD
Intrinsic Value
Intrinsic Value Details

VGR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.62 - 27.25 20.13 81.6%
DCF (Growth 10y) 17.57 - 29.25 22.13 99.6%
DCF (EBITDA 5y) 10.61 - 14.07 11.99 8.1%
DCF (EBITDA 10y) 13.81 - 18.35 15.72 41.7%
Fair Value 34.62 - 34.62 34.62 212.13%
P/E 11.98 - 14.12 13.21 19.2%
EV/EBITDA 9.80 - 13.33 11.49 3.6%
EPV 12.04 - 18.17 15.11 36.2%
DDM - Stable 9.11 - 18.29 13.70 23.6%
DDM - Multi 10.27 - 15.75 12.41 11.9%

VGR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,748.67
Beta 0.72
Outstanding shares (mil) 157.68
Enterprise Value (mil) 2,789.10
Market risk premium 4.60%
Cost of Equity 9.22%
Cost of Debt 6.94%
WACC 7.37%