Consensus fair values combining up to 4 methods: Discounted Cash Flow (DCF), Dividend Discount Model, EV/EBITDA relative valuation, and analyst target prices. Model agreement scores indicate how closely the methods agree — higher agreement suggests more robust estimates.
| # | Company | Sector | Price | DCF | DDM | EV/EBITDA | Analyst | Consensus | Range | P/FV▲ | Agreement | Models |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | BFG BFG | Consumer Discretionary | $0.34 | $235.39 | - | $598.80 | - | $381.14 | $235.39–$598.80 | 0.00x | 56% | 2 |
| 2 | GEN GEN | Financials | $0.29 | $1223.24 | - | - | - | $1223.24 | $1223.24–$1223.24 | 0.00x | 100% | 1 |
| 3 | IPR IPR | Real Estate | $0.00 | $0.37 | - | - | - | $0.37 | $0.37–$0.37 | 0.01x | 100% | 1 |
| 4 | AGL AGL | Utilities | $0.30 | - | - | $6.42 | - | $6.42 | $6.42–$6.42 | 0.05x | 100% | 1 |
| 5 | FSF FSF | Consumer Staples | $8.27 | $137.99 | - | $122.45 | - | $131.76 | $122.45–$137.99 | 0.06x | 94% | 2 |
| 6 | FBU FBU | Materials | $3.41 | $1.98 | $100.80 | - | - | $34.92 | $1.98–$100.80 | 0.10x | 4% | 2 |
| 7 | SML SML | Consumer Staples | $0.48 | $6.39 | - | $0.40 | - | $3.99 | $0.40–$6.39 | 0.12x | 12% | 2 |
| 8 | MOV MOV | Industrials | $0.23 | $1.76 | $0.31 | $1.64 | - | $1.39 | $0.31–$1.76 | 0.16x | 47% | 3 |
| 9 | AIR AIR | Industrials | $0.46 | $3.98 | $0.08 | $2.59 | - | $2.65 | $0.08–$3.98 | 0.17x | 27% | 3 |
| 10 | BGP BGP | Consumer Discretionary | $4.74 | $2.66 | $63.07 | - | - | $22.80 | $2.66–$63.07 | 0.21x | 8% | 2 |
| 11 | NZK NZK | Consumer Staples | $0.20 | $0.81 | - | $0.84 | - | $0.82 | $0.81–$0.84 | 0.24x | 98% | 2 |
| 12 | KMD KMD | Consumer Discretionary | $0.23 | $0.89 | $0.17 | $1.18 | - | $0.81 | $0.17–$1.18 | 0.28x | 43% | 3 |
| 13 | FWL FWL | Consumer Staples | $0.58 | $3.23 | $0.18 | $1.25 | - | $1.92 | $0.18–$3.23 | 0.31x | 19% | 3 |
| 14 | ERD ERD | Industrials | $0.89 | - | - | $2.63 | - | $2.63 | $2.63–$2.63 | 0.34x | 100% | 1 |
| 15 | LIC LIC | Financials | $1.02 | $3.93 | $0.78 | - | - | $2.88 | $0.78–$3.93 | 0.35x | 33% | 2 |
| 16 | WHS WHS | Consumer Discretionary | $0.70 | - | $0.43 | $3.22 | - | $2.03 | $0.43–$3.22 | 0.35x | 24% | 2 |
| 17 | ALF ALF | Financials | $0.75 | $2.09 | - | - | - | $2.09 | $2.09–$2.09 | 0.36x | 100% | 1 |
| 18 | APL APL | Real Estate | $0.19 | $0.73 | $0.01 | - | - | $0.49 | $0.01–$0.73 | 0.38x | 3% | 2 |
| 19 | ARB ARB | Industrials | $0.10 | $0.22 | - | $0.33 | - | $0.26 | $0.22–$0.33 | 0.40x | 80% | 2 |
| 20 | CVT CVT | Industrials | $0.67 | - | $0.06 | $2.90 | - | $1.69 | $0.06–$2.90 | 0.40x | 4% | 2 |
| 21 | STU STU | Materials | $0.51 | $1.40 | $0.51 | - | - | $1.10 | $0.51–$1.40 | 0.46x | 53% | 2 |
| 22 | GNE GNE | Utilities | $2.18 | $4.83 | $0.87 | $6.65 | - | $4.48 | $0.87–$6.65 | 0.49x | 41% | 3 |
| 23 | NZM NZM | Communication Services | $1.12 | $1.95 | - | - | - | $1.95 | $1.95–$1.95 | 0.57x | 100% | 1 |
| 24 | 2CC 2CC | Financials | $0.63 | $1.51 | $0.14 | - | - | $1.05 | $0.14–$1.51 | 0.59x | 17% | 2 |
| 25 | PYS PYS | Information Technology | $0.26 | $0.37 | - | $0.53 | - | $0.43 | $0.37–$0.53 | 0.59x | 82% | 2 |
| 26 | RAD RAD | Healthcare | $0.39 | - | $0.30 | $0.72 | - | $0.54 | $0.30–$0.72 | 0.72x | 59% | 2 |
| 27 | MHJ MHJ | Consumer Discretionary | $0.53 | $0.69 | $0.10 | $1.26 | - | $0.73 | $0.10–$1.26 | 0.73x | 31% | 3 |
| 28 | SCT SCT | Industrials | $2.40 | $1.13 | $7.68 | $3.29 | - | $3.31 | $1.13–$7.68 | 0.73x | 32% | 3 |
| 29 | SDL SDL | Consumer Discretionary | $0.62 | - | $0.12 | $1.33 | - | $0.81 | $0.12–$1.33 | 0.76x | 17% | 2 |
| 30 | TWR TWR | Financials | $1.82 | $2.38 | - | - | - | $2.38 | $2.38–$2.38 | 0.76x | 100% | 1 |
| 31 | FCG FCG | Consumer Staples | $6.28 | $11.03 | $2.28 | $8.20 | - | $8.14 | $2.28–$11.03 | 0.77x | 49% | 3 |
| 32 | SEK SEK | Consumer Staples | $5.27 | $2.16 | - | $13.58 | - | $6.74 | $2.16–$13.58 | 0.78x | 27% | 2 |
| 33 | VCT VCT | Utilities | $4.79 | - | $4.29 | $5.78 | - | $5.14 | $4.29–$5.78 | 0.93x | 85% | 2 |
| 34 | MFB MFB | Financials | $0.20 | $0.27 | $0.10 | - | - | $0.21 | $0.10–$0.27 | 0.94x | 54% | 2 |
| 35 | SPK SPK | Communication Services | $2.26 | $3.23 | $0.48 | - | - | $2.31 | $0.48–$3.23 | 0.98x | 26% | 2 |
| 36 | SAN SAN | Consumer Staples | $7.24 | $6.20 | - | $7.45 | - | $6.70 | $6.20–$7.45 | 1.08x | 91% | 2 |
| 37 | PGW PGW | Industrials | $2.16 | $0.37 | $0.27 | $5.47 | - | $1.92 | $0.27–$5.47 | 1.12x | 0% | 3 |
| 38 | EBO EBO | Healthcare | $22.72 | $12.23 | - | $29.95 | - | $19.34 | $12.23–$29.95 | 1.17x | 58% | 2 |
| 39 | THL THL | Consumer Discretionary | $2.40 | - | $0.39 | $3.27 | - | $2.04 | $0.39–$3.27 | 1.18x | 21% | 2 |
| 40 | VGL VGL | Information Technology | $1.86 | - | $0.18 | $2.60 | - | $1.57 | $0.18–$2.60 | 1.19x | 13% | 2 |
| 41 | CNU CNU | Communication Services | $9.24 | - | $7.69 | - | - | $7.69 | $7.69–$7.69 | 1.20x | 100% | 1 |
| 42 | TEM TEM | Financials | $5.92 | $7.20 | $0.20 | - | - | $4.87 | $0.20–$7.20 | 1.22x | 5% | 2 |
| 43 | AFI AFI | Financials | $8.24 | - | $5.47 | - | - | $5.47 | $5.47–$5.47 | 1.51x | 100% | 1 |
| 44 | DGL DGL | Consumer Staples | $4.33 | $0.06 | $1.30 | $7.91 | - | $2.77 | $0.06–$7.91 | 1.56x | 0% | 3 |
| 45 | MFT MFT | Industrials | $61.50 | $39.39 | $5.05 | $65.47 | - | $39.53 | $5.05–$65.47 | 1.56x | 32% | 3 |
| 46 | CEN CEN | Utilities | $9.31 | $3.49 | $4.78 | $8.61 | - | $5.37 | $3.49–$8.61 | 1.73x | 61% | 3 |
| 47 | CHI CHI | Energy | $2.70 | - | $1.51 | - | - | $1.51 | $1.51–$1.51 | 1.79x | 100% | 1 |
| 48 | SCL SCL | Industrials | $6.15 | $3.47 | $0.50 | $5.51 | - | $3.42 | $0.50–$5.51 | 1.80x | 35% | 3 |
| 49 | IFT IFT | Utilities | $10.93 | - | $0.48 | $9.82 | - | $5.83 | $0.48–$9.82 | 1.88x | 9% | 2 |
| 50 | OCA OCA | Healthcare | $0.75 | - | $0.11 | $0.61 | - | $0.40 | $0.11–$0.61 | 1.89x | 31% | 2 |
| 51 | PHL PHL | Healthcare | $0.46 | - | - | $0.23 | - | $0.23 | $0.23–$0.23 | 2.00x | 100% | 1 |
| 52 | HLG HLG | Consumer Discretionary | $9.88 | - | $4.75 | - | - | $4.75 | $4.75–$4.75 | 2.08x | 100% | 1 |
| 53 | HFL HFL | Financials | $5.71 | $2.66 | - | - | - | $2.66 | $2.66–$2.66 | 2.15x | 100% | 1 |
| 54 | VNT VNT | Industrials | $6.66 | $2.82 | $1.33 | $4.76 | - | $3.08 | $1.33–$4.76 | 2.17x | 53% | 3 |
| 55 | CDI CDI | Real Estate | $0.78 | - | $0.35 | - | - | $0.35 | $0.35–$0.35 | 2.23x | 100% | 1 |
| 56 | GTK GTK | Information Technology | $8.00 | $1.23 | - | $7.10 | - | $3.58 | $1.23–$7.10 | 2.23x | 30% | 2 |
| 57 | MEL MEL | Utilities | $5.55 | $2.30 | $0.43 | $4.02 | - | $2.40 | $0.43–$4.02 | 2.31x | 35% | 3 |
| 58 | TAH TAH | Consumer Discretionary | $4.92 | $2.26 | $0.34 | $3.14 | - | $2.09 | $0.34–$3.14 | 2.36x | 39% | 3 |
| 59 | SKT SKT | Communication Services | $3.40 | - | $1.36 | - | - | $1.36 | $1.36–$1.36 | 2.50x | 100% | 1 |
| 60 | SKC SKC | Consumer Discretionary | $0.79 | - | $0.30 | $0.27 | - | $0.28 | $0.27–$0.30 | 2.78x | 95% | 2 |
| 61 | NPH NPH | Industrials | $3.56 | $1.07 | - | - | - | $1.07 | $1.07–$1.07 | 3.33x | 100% | 1 |
| 62 | POT POT | Industrials | $7.95 | - | - | $2.38 | - | $2.38 | $2.38–$2.38 | 3.34x | 100% | 1 |
| 63 | MCY MCY | Utilities | $6.35 | - | $1.59 | - | - | $1.59 | $1.59–$1.59 | 3.99x | 100% | 1 |
| 64 | FRW FRW | Industrials | $13.75 | $2.49 | $1.78 | $5.77 | - | $3.34 | $1.78–$5.77 | 4.12x | 48% | 3 |
| 65 | CMO CMO | Consumer Discretionary | $8.25 | - | $2.00 | - | - | $2.00 | $2.00–$2.00 | 4.13x | 100% | 1 |
| 66 | AIA AIA | Industrials | $8.53 | - | $0.39 | $3.20 | - | $2.00 | $0.39–$3.20 | 4.27x | 22% | 2 |
| 67 | RYM RYM | Healthcare | $2.28 | - | $0.52 | - | - | $0.52 | $0.52–$0.52 | 4.38x | 100% | 1 |
| 68 | ENS ENS | Information Technology | $0.56 | - | $0.11 | - | - | $0.11 | $0.11–$0.11 | 5.09x | 100% | 1 |
| 69 | FPH FPH | Healthcare | $38.85 | $9.92 | $2.07 | - | - | $7.30 | $2.07–$9.92 | 5.32x | 35% | 2 |
| 70 | WBC WBC | Financials | $49.80 | - | $8.67 | - | - | $8.67 | $8.67–$8.67 | 5.74x | 100% | 1 |
| 71 | GXH GXH | Healthcare | $1.22 | - | $0.21 | - | - | $0.21 | $0.21–$0.21 | 5.81x | 100% | 1 |
| 72 | SPG SPG | Real Estate | $1.17 | - | $0.20 | - | - | $0.20 | $0.20–$0.20 | 5.85x | 100% | 1 |
| 73 | BRM BRM | Financials | $0.56 | - | $0.09 | - | - | $0.09 | $0.09–$0.09 | 6.23x | 100% | 1 |
| 74 | IPL IPL | Real Estate | $1.04 | - | $0.16 | - | - | $0.16 | $0.16–$0.16 | 6.53x | 100% | 1 |
| 75 | KFL KFL | Financials | $1.24 | - | $0.17 | - | - | $0.17 | $0.17–$0.17 | 7.29x | 100% | 1 |
| 76 | NZX NZX | Financials | $1.39 | - | $0.19 | - | - | $0.19 | $0.19–$0.19 | 7.32x | 100% | 1 |
| 77 | SKO SKO | Industrials | $2.06 | $0.26 | - | - | - | $0.26 | $0.26–$0.26 | 7.92x | 100% | 1 |
| 78 | HGH HGH | Financials | $1.26 | - | $0.15 | - | - | $0.15 | $0.15–$0.15 | 8.43x | 100% | 1 |
| 79 | SKL SKL | Industrials | $5.44 | - | $0.59 | - | - | $0.59 | $0.59–$0.59 | 9.22x | 100% | 1 |
| 80 | ANZ ANZ | Financials | $45.90 | $3.44 | $7.01 | - | - | $4.63 | $3.44–$7.01 | 9.91x | 66% | 2 |
| 81 | GMT GMT | Real Estate | $1.93 | - | $0.19 | - | - | $0.19 | $0.19–$0.19 | 10.16x | 100% | 1 |
| 82 | KPG KPG | Real Estate | $0.95 | - | $0.09 | - | - | $0.09 | $0.09–$0.09 | 10.61x | 100% | 1 |
| 83 | VHP VHP | Real Estate | $1.89 | - | $0.16 | - | - | $0.16 | $0.16–$0.16 | 11.81x | 100% | 1 |
| 84 | PCT PCT | Real Estate | $1.11 | - | $0.09 | - | - | $0.09 | $0.09–$0.09 | 12.33x | 100% | 1 |
| 85 | SUM SUM | Healthcare | $10.38 | - | $0.67 | - | - | $0.67 | $0.67–$0.67 | 15.49x | 100% | 1 |
| 86 | TRA TRA | Consumer Discretionary | $8.28 | - | $0.48 | - | - | $0.48 | $0.48–$0.48 | 17.25x | 100% | 1 |
| 87 | SPN SPN | Industrials | $9.02 | - | $0.50 | - | - | $0.50 | $0.50–$0.50 | 18.04x | 100% | 1 |
| 88 | MCK MCK | Consumer Discretionary | $3.30 | - | $0.17 | - | - | $0.17 | $0.17–$0.17 | 19.41x | 100% | 1 |
| 89 | MPG MPG | Real Estate | $1.37 | $0.05 | - | - | - | $0.05 | $0.05–$0.05 | 27.40x | 100% | 1 |
| 90 | VSL VSL | Materials | $7.65 | - | $0.16 | - | - | $0.16 | $0.16–$0.16 | 47.81x | 100% | 1 |
| 91 | FCT FCT | Financials | $27.79 | - | $0.44 | - | - | $0.44 | $0.44–$0.44 | 63.16x | 100% | 1 |
| 92 | WIN WIN | Real Estate | $1.98 | - | $0.03 | - | - | $0.03 | $0.03–$0.03 | 66.00x | 100% | 1 |
| 93 | BIT BIT | Financials | $2.99 | - | $0.04 | - | - | $0.04 | $0.04–$0.04 | 74.75x | 100% | 1 |
Data sourced from publicly available records. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.
Methodology
DCF (35% base weight): 2-3yr avg free cash flow, projected at historical revenue growth (capped), discounted at 10% WACC with 2.5% terminal growth.
DDM (20% base weight): Gordon Growth Model — latest DPS grown at historical CAGR, divided by (required return - growth rate). Requires 3+ years of dividends.
EV/EBITDA (25% base weight): Company EBITDA × sector median EV/EBITDA multiple, minus net debt. Excludes banks/financials.
Analyst Target (20% base weight): Mean analyst target price, confidence-scaled by analyst count. Requires 2+ analysts.
Consensus: Confidence-weighted average across available methods. Agreement measures the coefficient of variation — lower dispersion = higher agreement.
These are automated estimates using standard financial models. They are not target prices, investment recommendations, or financial advice.
NZ Governance Power Index — top directors, board interlocks, auditor concentration, and multi-board analysis.
Interactive force-directed visualization of board interlocks across NZX, charities, iwi, and public sector.
Auditor market concentration, tenure analysis, and director-auditor independence.
