FEES.ME
FSK YeES PAO
Price:  
0.13 
RUB
Volume:  
4,361,480,000.00
Russian Federation | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FEES.ME Intrinsic Value

53.80 %
Upside

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%.

0.13 RUB
Stock Price
0.20 RUB
Intrinsic Value
Intrinsic Value Details

FEES.ME Intrinsic Value - Valuation Summary

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%

FEES.ME Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 303,004.84
Beta 0.05
Outstanding shares (mil) 2,354,350.00
Enterprise Value (mil) 711,996.90
Market risk premium 11.68%
Cost of Equity 25.37%
Cost of Debt 14.12%
WACC 15.61%