The Discounted Cash Flow (DCF) valuation of Kamaz PAO (KMAZ.ME) is 92.09 RUB. With the latest stock price at 182.20 RUB, the upside of Kamaz PAO based on DCF is -49.5%.
Based on the latest price of 182.20 RUB and our DCF valuation, Kamaz PAO (KMAZ.ME) is a sell. selling KMAZ.ME stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 15.9% - 27.0% | 21.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.08 - 267.07 | 92.09 |
| Upside | -94.5% - 46.6% | -49.5% |