As of 2025-05-21, the Intrinsic Value of Kuban'energo PAO (KUBE.ME) is 138.47 RUB. This KUBE.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 375.80 RUB, the upside of Kuban'energo PAO is -63.20%.
The range of the Intrinsic Value is 124.02 - 157.07 RUB
Based on its market price of 375.80 RUB and our intrinsic valuation, Kuban'energo PAO (KUBE.ME) is overvalued by 63.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.02 - 157.07 | 138.47 | -63.2% |
| DCF (Growth 10y) | 147.75 - 179.45 | 161.78 | -57.0% |
| DCF (EBITDA 5y) | 129.93 - 174.49 | 139.01 | -63.0% |
| DCF (EBITDA 10y) | 152.19 - 192.31 | 163.00 | -56.6% |
| Fair Value | 459.64 - 459.64 | 459.64 | 22.31% |
| P/E | 116.40 - 421.40 | 303.64 | -19.2% |
| EV/EBITDA | 47.18 - 106.76 | 73.95 | -80.3% |
| EPV | 420.34 - 463.72 | 442.03 | 17.6% |
| DDM - Stable | 70.00 - 112.18 | 91.09 | -75.8% |
| DDM - Multi | 78.97 - 96.36 | 86.73 | -76.9% |
| Market Cap (mil) | 149,932.92 |
| Beta | 0.15 |
| Outstanding shares (mil) | 398.97 |
| Enterprise Value (mil) | 160,804.72 |
| Market risk premium | 11.68% |
| Cost of Equity | 20.57% |
| Cost of Debt | 5.50% |
| WACC | 18.39% |