What is the intrinsic value of BANE.ME?

As of 2026-11-03, the Intrinsic Value of ANK Bashneft' PAO (BANE.ME) is 3,541.96 RUB. This BANE.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,390.50 RUB, the upside of ANK Bashneft' PAO is 4.50%.

The range of the Intrinsic Value is 3,117.13 - 4,147.51 RUB

Is BANE.ME undervalued or overvalued?

Based on its market price of 3,390.50 RUB and our intrinsic valuation, ANK Bashneft' PAO (BANE.ME) is undervalued by 4.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3,117.13 - 4,147.51	3,541.96	4.5%
DCF (Growth 10y)	3,532.33 - 4,653.59	4,001.05	18.0%
DCF (EBITDA 5y)	3,197.39 - 4,768.92	3,947.86	16.4%
DCF (EBITDA 10y)	3,202.11 - 4,728.20	3,887.67	14.7%
Fair Value	22,203.88 - 22,203.88	22,203.88	554.88%
P/E	4,796.04 - 9,005.89	6,492.79	91.5%
EV/EBITDA	4,430.00 - 6,922.20	5,409.39	59.5%
EPV	9,917.17 - 12,441.22	11,179.19	229.7%
DDM - Stable	2,448.33 - 4,488.34	3,468.34	2.3%
DDM - Multi	1,586.60 - 2,417.20	1,926.47	-43.2%