The Discounted Cash Flow (DCF) valuation of Vianet Group PLC (VNET.L) is 64.92 GBP. With the latest stock price at 108.50 GBP, the upside of Vianet Group PLC based on DCF is -40.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.8% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 36.70 - 209.77 | 64.92 |
| Upside | -66.2% - 93.3% | -40.2% |