As of 2025-07-03, the Intrinsic Value of Saratovskiy NPZ PAO (KRKN.ME) is 15,196.00 RUB. This KRKN.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,600.00 RUB, the upside of Saratovskiy NPZ PAO is 20.60%.
The range of the Intrinsic Value is 14,045.07 - 16,602.98 RUB
Based on its market price of 12,600.00 RUB and our intrinsic valuation, Saratovskiy NPZ PAO (KRKN.ME) is undervalued by 20.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,045.07 - 16,602.98 | 15,196.00 | 20.6% |
| DCF (Growth 10y) | 19,791.84 - 23,314.54 | 21,385.70 | 69.7% |
| DCF (EBITDA 5y) | 21,969.00 - 32,048.63 | 26,712.14 | 112.0% |
| DCF (EBITDA 10y) | 23,009.57 - 31,240.65 | 26,796.28 | 112.7% |
| Fair Value | 18,882.10 - 18,882.10 | 18,882.10 | 49.86% |
| P/E | 13,311.14 - 21,459.55 | 16,016.91 | 27.1% |
| EV/EBITDA | 23,873.29 - 47,123.19 | 32,357.66 | 156.8% |
| EPV | 12,693.62 - 14,330.76 | 13,512.20 | 7.2% |
| DDM - Stable | 16,176.73 - 25,242.57 | 20,709.70 | 64.4% |
| DDM - Multi | 8,837.49 - 10,991.46 | 9,807.21 | -22.2% |
| Market Cap (mil) | 12,600.00 |
| Beta | 0.14 |
| Outstanding shares (mil) | 1.00 |
| Enterprise Value (mil) | 12,600.00 |
| Market risk premium | 6.92% |
| Cost of Equity | 23.09% |
| Cost of Debt | 5.00% |
| WACC | 13.57% |