The Discounted Cash Flow (DCF) valuation of Vantage Drilling International (VTDRF) is 2.97 USD. With the latest stock price at 12.00 USD, the upside of Vantage Drilling International based on DCF is -75.3%.
Based on the latest price of 12.00 USD and our DCF valuation, Vantage Drilling International (VTDRF) is a sell. selling VTDRF stocks now will result in a potential gain of 75.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.0% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (1.09) - 12.44 | 2.97 |
| Upside | -109.0% - 3.6% | -75.3% |