The Discounted Cash Flow (DCF) valuation of NP Korporatsiya Irkut PAO (IRKT.ME) is (2.86) RUB. With the latest stock price at 69.40 RUB, the upside of NP Korporatsiya Irkut PAO based on DCF is -104.1%.
Based on the latest price of 69.40 RUB and our DCF valuation, NP Korporatsiya Irkut PAO (IRKT.ME) is a sell. selling IRKT.ME stocks now will result in a potential gain of 104.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 19.7% - 26.9% | 23.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4.51) - (0.16) | (2.86) |
| Upside | -106.5% - -100.2% | -104.1% |