The Discounted Cash Flow (DCF) valuation of 21Vianet Group Inc (VNET) is 1.20 USD. With the latest stock price at 7.08 USD, the upside of 21Vianet Group Inc based on DCF is -83.0%.
Based on the latest price of 7.08 USD and our DCF valuation, 21Vianet Group Inc (VNET) is a sell. selling VNET stocks now will result in a potential gain of 83.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.9% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (2.84) - 17.11 | 1.20 |
| Upside | -140.2% - 141.6% | -83.0% |