The Discounted Cash Flow (DCF) valuation of Gaz PAO (GAZA.ME) is 700.01 RUB. With the latest stock price at 807.00 RUB, the upside of Gaz PAO based on DCF is -13.3%.
Based on the latest price of 807.00 RUB and our DCF valuation, Gaz PAO (GAZA.ME) is a sell. selling GAZA.ME stocks now will result in a potential gain of 13.3%.
| Range | Selected | |
| WACC / Discount Rate | 14.4% - 21.8% | 18.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 70.08 - 1,914.65 | 700.01 |
| Upside | -91.3% - 137.3% | -13.3% |