As of 2025-07-04, the Intrinsic Value of GALS-Development PAO (HALS.ME) is 2,133.90 RUB. This HALS.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 960.00 RUB, the upside of GALS-Development PAO is 122.30%.
The range of the Intrinsic Value is 1,687.55 - 4,164.25 RUB
Based on its market price of 960.00 RUB and our intrinsic valuation, GALS-Development PAO (HALS.ME) is undervalued by 122.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,687.55 - 4,164.25 | 2,133.90 | 122.3% |
| DCF (Growth 10y) | 1,676.01 - 3,858.57 | 2,080.65 | 116.7% |
| DCF (EBITDA 5y) | 2,190.31 - 3,241.81 | 2,616.29 | 172.5% |
| DCF (EBITDA 10y) | 1,869.19 - 3,331.86 | 2,362.11 | 146.1% |
| Fair Value | -1,982.78 - -1,982.78 | -1,982.78 | -306.54% |
| P/E | 313.54 - 15,681.63 | 7,723.03 | 704.5% |
| EV/EBITDA | 3,391.84 - 4,466.73 | 3,866.07 | 302.7% |
| EPV | 1,021.23 - 3,025.86 | 2,023.54 | 110.8% |
| DDM - Stable | 923.91 - 1,865.14 | 1,394.52 | 45.3% |
| DDM - Multi | 48.72 - 87.68 | 63.42 | -93.4% |
| Market Cap (mil) | 10,588.80 |
| Beta | 0.43 |
| Outstanding shares (mil) | 11.03 |
| Enterprise Value (mil) | 7,090.80 |
| Market risk premium | 6.92% |
| Cost of Equity | 32.25% |
| Cost of Debt | 15.17% |
| WACC | 14.26% |