The Discounted Cash Flow (DCF) valuation of Mail ru Group Ltd (MAIL.L) is (1.41) USD. With the latest stock price at 12.41 USD, the upside of Mail ru Group Ltd based on DCF is -111.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 7.7% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.08) - 1.07 | (1.41) |
| Upside | -116.8% - -91.4% | -111.4% |