The Discounted Cash Flow (DCF) valuation of Gruppa LSR PAO (LSRG.ME) is 1,325.67 RUB. With the latest stock price at 943.80 RUB, the upside of Gruppa LSR PAO based on DCF is 40.5%.
Based on the latest price of 943.80 RUB and our DCF valuation, Gruppa LSR PAO (LSRG.ME) is a buy. buying LSRG.ME stocks now will result in a potential gain of 40.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 16.3% | 12.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 521.47 - 2,848.24 | 1,325.67 |
| Upside | -44.7% - 201.8% | 40.5% |