The Discounted Cash Flow (DCF) valuation of AFK Sistema PAO (AFKS.ME) is 19.68 RUB. With the latest stock price at 25.71 RUB, the upside of AFK Sistema PAO based on DCF is -23.4%.
Based on the latest price of 25.71 RUB and our DCF valuation, AFK Sistema PAO (AFKS.ME) is a sell. selling AFKS.ME stocks now will result in a potential gain of 23.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 21.8% | 15.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (43.84) - 292.35 | 19.68 |
| Upside | -270.5% - 1036.9% | -23.4% |