The Discounted Cash Flow (DCF) valuation of Kuzbasskaya Toplivnaya Kompaniya PAO (KBTK.ME) is 13.98 RUB. With the latest stock price at 187.20 RUB, the upside of Kuzbasskaya Toplivnaya Kompaniya PAO based on DCF is -92.5%.
Based on the latest price of 187.20 RUB and our DCF valuation, Kuzbasskaya Toplivnaya Kompaniya PAO (KBTK.ME) is a sell. selling KBTK.ME stocks now will result in a potential gain of 92.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 11.4% | 10.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (16.55) - 65.27 | 13.98 |
| Upside | -108.8% - -65.1% | -92.5% |