Vitafoam Nigeria

VITAFOAM NIG PLC.- QUARTER 3 - FINANCIAL STATEMENT FOR 2025

WaneInvestmentHouse

Not Invested

Community Contributor

Published

27 Jun 25

Updated

29 Jul 25

WaneInvestmentHouse's Fair Value

₦77.62

5.5% overvalued

29 Jul

₦81.90

368.0%

9.5%

Author's Valuation

₦77.6

5.5% overvalued

WaneInvestmentHouse's Fair Value

Narrative

Updates1

Shared on29 Jul 25

WaneInvestmentHouse made no meaningful changes to valuation assumptions.

WaneInvestmentHouse'sFair Value

₦77.6

5.5% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Consumer Durables revenue growth rate

0.20%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

29.82%

Calculation

₦43.26b

Earnings '30

7.42x

PE Ratio '30

₦320.78b

Market Cap '30

₦320.78b

Market Cap '30

1.25b

No. shares '30

₦256.45

Share Price '30

₦256.45 Share Price '30

Discounted to 2025 @ 27.00% p.a.

₦77.62

Fair Value '25