close

How does this work?

A valuation is an assessment of the value of one share in a company, it is not necessarily the same as the price listed in the sharemarket. You can use a variety of methods to value a company, Valuecruncher uses Discounted Cash Flow (DCF) analysis to help people create the valuations you see below.

Valuecruncher Valuation

Dollar4Point83
Arrow_up_green22.28% from latest share price

Your Valuation


Valuation Compared to price Member Created Views
$4.83 Arrow_up_green22.28% Valuecruncher 23 Nov 2008 0
$4.28 Arrow_down_red-1.61% KiwiEMH 05 Oct 2008 22
$4.85 Arrow_up_green1.04% KiwiEMH 07 May 2008 45

Recent Comments


Ebos Assumptions

WACC at 11.5% per PWC Cost of Capital Report (report uses 11.4%). LTG at NZ long-run growth of 3.5%. Tax at 30%. EBITDA margins dropping to 3% in 2010.

By KiwiEMH, on the valuation by KiwiEMH, 6 months ago