As of 2025-05-19, the Intrinsic Value of NK Lukoil PAO (LKOH.ME) is 8,563.22 RUB. This LKOH.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,075.50 RUB, the upside of NK Lukoil PAO is 6.00%.
The range of the Intrinsic Value is 7,904.07 - 9,429.87 RUB
Based on its market price of 8,075.50 RUB and our intrinsic valuation, NK Lukoil PAO (LKOH.ME) is undervalued by 6.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7,904.07 - 9,429.87 | 8,563.22 | 6.0% |
| DCF (Growth 10y) | 8,082.80 - 9,332.80 | 8,633.57 | 6.9% |
| DCF (EBITDA 5y) | 7,273.56 - 7,934.35 | 7,650.35 | -5.3% |
| DCF (EBITDA 10y) | 7,821.38 - 8,633.21 | 8,231.82 | 1.9% |
| Fair Value | 51,912.50 - 51,912.50 | 51,912.50 | 542.84% |
| P/E | 6,588.57 - 9,178.16 | 8,063.57 | -0.1% |
| EV/EBITDA | 6,916.42 - 9,595.57 | 8,506.01 | 5.3% |
| EPV | 17,228.40 - 19,503.58 | 18,365.93 | 127.4% |
| DDM - Stable | 7,331.09 - 12,067.71 | 9,699.40 | 20.1% |
| DDM - Multi | 5,360.87 - 6,561.89 | 5,890.24 | -27.1% |
| Market Cap (mil) | 5,595,271.50 |
| Beta | 0.02 |
| Outstanding shares (mil) | 692.87 |
| Enterprise Value (mil) | 4,549,011.50 |
| Market risk premium | 11.68% |
| Cost of Equity | 21.16% |
| Cost of Debt | 10.57% |
| WACC | 20.33% |