The Discounted Cash Flow (DCF) valuation of Z Energy Ltd (ZEL.NZ) is 17.19 NZD. With the latest stock price at 3.77 NZD, the upside of Z Energy Ltd based on DCF is 355.9%.
Based on the latest price of 3.77 NZD and our DCF valuation, Z Energy Ltd (ZEL.NZ) is a buy. buying ZEL.NZ stocks now will result in a potential gain of 355.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.0% | 5.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 8.45 - 140.68 | 17.19 |
| Upside | 124.0% - 3631.6% | 355.9% |