The Discounted Cash Flow (DCF) valuation of Korshunovskiy GOK PAO (KOGK.ME) is 92,489.20 RUB. With the latest stock price at 52,200.00 RUB, the upside of Korshunovskiy GOK PAO based on DCF is 77.2%.
Based on the latest price of 52,200.00 RUB and our DCF valuation, Korshunovskiy GOK PAO (KOGK.ME) is a buy. buying KOGK.ME stocks now will result in a potential gain of 77.2%.
| Range | Selected | |
| WACC / Discount Rate | 16.4% - 20.8% | 18.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 81,322.98 - 107,538.06 | 92,489.20 |
| Upside | 55.8% - 106.0% | 77.2% |