As of 2025-07-04, the Intrinsic Value of Vianet Group PLC (VNET.L) is 66.40 GBP. This VNET.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.00 GBP, the upside of Vianet Group PLC is -29.40%.
The range of the Intrinsic Value is 47.03 - 113.88 GBP
Based on its market price of 94.00 GBP and our intrinsic valuation, Vianet Group PLC (VNET.L) is overvalued by 29.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.03 - 113.88 | 66.40 | -29.4% |
| DCF (Growth 10y) | 83.09 - 195.29 | 115.76 | 23.1% |
| DCF (EBITDA 5y) | 103.48 - 133.54 | 111.86 | 19.0% |
| DCF (EBITDA 10y) | 129.36 - 175.71 | 144.23 | 53.4% |
| Fair Value | 76.67 - 76.67 | 76.67 | -18.44% |
| P/E | 36.00 - 61.50 | 49.44 | -47.4% |
| EV/EBITDA | 91.90 - 181.31 | 128.33 | 36.5% |
| EPV | 90.40 - 112.17 | 101.29 | 7.8% |
| DDM - Stable | 30.26 - 89.78 | 60.02 | -36.1% |
| DDM - Multi | 60.35 - 135.50 | 83.11 | -11.6% |
| Market Cap (mil) | 26.82 |
| Beta | 0.38 |
| Outstanding shares (mil) | 0.29 |
| Enterprise Value (mil) | 27.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.08% |
| Cost of Debt | 6.07% |
| WACC | 8.50% |