The Discounted Cash Flow (DCF) valuation of Abrau-Durso PAO (ABRD.ME) is 151.78 RUB. With the latest stock price at 293.00 RUB, the upside of Abrau-Durso PAO based on DCF is -48.2%.
Based on the latest price of 293.00 RUB and our DCF valuation, Abrau-Durso PAO (ABRD.ME) is a sell. selling ABRD.ME stocks now will result in a potential gain of 48.2%.
| Range | Selected | |
| WACC / Discount Rate | 16.0% - 20.0% | 18.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 117.52 - 202.90 | 151.78 |
| Upside | -59.9% - -30.8% | -48.2% |