What is the intrinsic value of GAZP.ME?
As of 2025-05-19, the Intrinsic Value of Gazprom PAO (GAZP.ME) is
381.03 RUB. This GAZP.ME valuation is based on the model Peter Lynch Fair Value.
With the current market price of 155.20 RUB, the upside of Gazprom PAO is
145.51%.
Is GAZP.ME undervalued or overvalued?
Based on its market price of 155.20 RUB and our intrinsic valuation, Gazprom PAO (GAZP.ME) is undervalued by 145.51%.
381.03 RUB
Intrinsic Value
GAZP.ME Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(490.71) - (333.08) |
(368.55) |
-337.5% |
| DCF (Growth 10y) |
(326.48) - (432.61) |
(351.44) |
-326.4% |
| DCF (EBITDA 5y) |
(203.97) - (160.42) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(258.31) - (214.42) |
(1,234.50) |
-123450.0% |
| Fair Value |
381.03 - 381.03 |
381.03 |
145.51% |
| P/E |
68.28 - 131.68 |
90.68 |
-41.6% |
| EV/EBITDA |
(105.86) - 99.58 |
(6.60) |
-104.3% |
| EPV |
249.76 - 658.05 |
453.90 |
192.5% |
| DDM - Stable |
58.16 - 95.52 |
76.84 |
-50.5% |
| DDM - Multi |
(45.68) - (55.57) |
(50.04) |
-132.2% |
GAZP.ME Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,674,128.80 |
| Beta |
0.51 |
| Outstanding shares (mil) |
23,673.51 |
| Enterprise Value (mil) |
9,637,489.00 |
| Market risk premium |
11.68% |
| Cost of Equity |
20.35% |
| Cost of Debt |
10.25% |
| WACC |
12.23% |