As of 2025-05-20, the Intrinsic Value of Abrau-Durso PAO (ABRD.ME) is 15.87 RUB. This ABRD.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 293.00 RUB, the upside of Abrau-Durso PAO is -94.60%.
The range of the Intrinsic Value is 4.10 - 31.75 RUB
Based on its market price of 293.00 RUB and our intrinsic valuation, Abrau-Durso PAO (ABRD.ME) is overvalued by 94.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.10 - 31.75 | 15.87 | -94.6% |
| DCF (Growth 10y) | 42.82 - 79.54 | 58.60 | -80.0% |
| DCF (EBITDA 5y) | 176.09 - 275.64 | 207.91 | -29.0% |
| DCF (EBITDA 10y) | 152.51 - 247.94 | 185.40 | -36.7% |
| Fair Value | 94.67 - 94.67 | 94.67 | -67.69% |
| P/E | 199.18 - 322.45 | 256.44 | -12.5% |
| EV/EBITDA | 81.37 - 157.98 | 114.24 | -61.0% |
| EPV | (47.00) - (41.28) | (44.14) | -115.1% |
| DDM - Stable | 50.83 - 81.92 | 66.37 | -77.3% |
| DDM - Multi | 109.49 - 132.51 | 119.75 | -59.1% |
| Market Cap (mil) | 28,714.00 |
| Beta | 0.10 |
| Outstanding shares (mil) | 98.00 |
| Enterprise Value (mil) | 37,867.48 |
| Market risk premium | 11.68% |
| Cost of Equity | 21.29% |
| Cost of Debt | 5.50% |
| WACC | 17.13% |