The Discounted Cash Flow (DCF) valuation of Gazprom PAO (GAZP.ME) is 101.20 RUB. With the latest stock price at 155.20 RUB, the upside of Gazprom PAO based on DCF is -34.8%.
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 34.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.2% - 17.4% | 13.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.25) - 363.94 | 101.20 |
| Upside | -100.2% - 134.5% | -34.8% |