The Discounted Cash Flow (DCF) valuation of AK Alrosa PAO (ALRS.ME) is 38.91 RUB. With the latest stock price at 77.63 RUB, the upside of AK Alrosa PAO based on DCF is -49.9%.
Based on the latest price of 77.63 RUB and our DCF valuation, AK Alrosa PAO (ALRS.ME) is a sell. selling ALRS.ME stocks now will result in a potential gain of 49.9%.
| Range | Selected | |
| WACC / Discount Rate | 15.8% - 20.4% | 18.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 30.86 - 51.72 | 38.91 |
| Upside | -60.2% - -33.4% | -49.9% |