The Discounted Cash Flow (DCF) valuation of Kuban'energo PAO (KUBE.ME) is 138.47 RUB. With the latest stock price at 375.80 RUB, the upside of Kuban'energo PAO based on DCF is -63.2%.
Based on the latest price of 375.80 RUB and our DCF valuation, Kuban'energo PAO (KUBE.ME) is a sell. selling KUBE.ME stocks now will result in a potential gain of 63.2%.
| Range | Selected | |
| WACC / Discount Rate | 17.5% - 19.2% | 18.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 124.02 - 157.07 | 138.47 |
| Upside | -67.0% - -58.2% | -63.2% |