Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
VTWR Vantage Towers AG
V

Vantage Towers AG
XHAM:VTWR

Watchlist Manager
Vantage Towers AG
XHAM:VTWR
Watchlist
Price: 37.2 EUR Market Closed
Market Cap: €18.8B
Write Note Create Alert

DCF Value

The DCF Value for Vantage Towers AG (VTWR) under the Base Case is EUR. Compared with the current market price of 37.2 EUR, the stock appears .

Key assumptions
VTWR DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 11.3%
Net Margin 23%18.4%
Cash Flow Conversion 111%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 6.7%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue VTWR Research

Summary
VTWR intrinsic value, competitors valuation, and company profile.
DCF Valuation
VTWR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VTWR stock valuation using valuation multiples.
Wall St Estimates
VTWR price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VTWR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Vantage Towers AG listings:
OTC • USD
VTWRF
 OTC • USD
VTAGY