The Discounted Cash Flow (DCF) valuation of Gazprom PAO (GAZP.ME) is 89.10 RUB. With the latest stock price at 155.20 RUB, the upside of Gazprom PAO based on DCF is -42.6%.
Based on the latest price of 155.20 RUB and our DCF valuation, Gazprom PAO (GAZP.ME) is a sell. selling GAZP.ME stocks now will result in a potential gain of 42.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 20.4% | 15.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (24.29) - 470.82 | 89.10 |
| Upside | -115.7% - 203.4% | -42.6% |