As of 2024-12-15, the Intrinsic Value of Vianet Group PLC (VNET.L) is 64.26 GBP. This VNET.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 108.50 GBP, the upside of Vianet Group PLC is -40.80%.

The range of the Intrinsic Value is 37.63 - 179.53 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	37.63 - 179.53	64.26	-40.8%
DCF (Growth 10y)	76.59 - 341.89	126.59	16.7%
DCF (EBITDA 5y)	87.33 - 123.67	98.87	-8.9%
DCF (EBITDA 10y)	114.21 - 173.92	134.76	24.2%
Fair Value	68.38 - 68.38	68.38	-36.97%
P/E	33.35 - 110.89	64.82	-40.3%
EV/EBITDA	77.43 - 151.18	112.15	3.4%
EPV	71.74 - 101.44	86.59	-20.2%
DDM - Stable	30.07 - 152.75	91.41	-15.7%
DDM - Multi	61.04 - 242.29	97.67	-10.0%