The Discounted Cash Flow (DCF) valuation of Vitania Ltd (VTNA.TA) is 1,325.22 ILS. With the latest stock price at 2,386.00 ILS, the upside of Vitania Ltd based on DCF is -44.5%.
Based on the latest price of 2,386.00 ILS and our DCF valuation, Vitania Ltd (VTNA.TA) is a sell. selling VTNA.TA stocks now will result in a potential gain of 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.33 - 4,626.71 | 1,325.22 |
| Upside | -99.4% - 93.9% | -44.5% |