The Discounted Cash Flow (DCF) valuation of Gazprom PAO (GAZP.ME) is 83.14 RUB. With the latest stock price at 155.20 RUB, the upside of Gazprom PAO based on DCF is -46.4%.
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 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 20.8% | 15.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (29.13) - 468.03 | 83.14 |
| Upside | -118.8% - 201.6% | -46.4% |