The Discounted Cash Flow (DCF) valuation of NK Lukoil PAO (LKOH.ME) is 8,563.22 RUB. With the latest stock price at 8,075.50 RUB, the upside of NK Lukoil PAO based on DCF is 6.0%.
Based on the latest price of 8,075.50 RUB and our DCF valuation, NK Lukoil PAO (LKOH.ME) is a buy. buying LKOH.ME stocks now will result in a potential gain of 6.0%.
| Range | Selected | |
| WACC / Discount Rate | 19.0% - 21.7% | 20.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7,904.07 - 9,429.87 | 8,563.22 |
| Upside | -2.1% - 16.8% | 6.0% |