What is the intrinsic value of FEES.ME?

As of 2025-07-11, the Intrinsic Value of FSK YeES PAO (FEES.ME) is 0.20 RUB. This FEES.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.13 RUB, the upside of FSK YeES PAO is 53.80%.

The range of the Intrinsic Value is 0.14 - 0.27 RUB

Is FEES.ME undervalued or overvalued?

Based on its market price of 0.13 RUB and our intrinsic valuation, FSK YeES PAO (FEES.ME) is undervalued by 53.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.14 - 0.27	0.20	53.8%
DCF (Growth 10y)	0.23 - 0.40	0.30	132.4%
DCF (EBITDA 5y)	0.19 - 0.35	0.26	101.7%
DCF (EBITDA 10y)	0.25 - 0.43	0.32	151.0%
Fair Value	0.74 - 0.74	0.74	477.15%
P/E	0.28 - 0.47	0.32	152.1%
EV/EBITDA	0.22 - 0.38	0.29	128.7%
EPV	0.69 - 0.95	0.82	539.4%
DDM - Stable	0.15 - 0.24	0.19	51.4%
DDM - Multi	0.19 - 0.24	0.21	64.9%