As of 2024-12-12, the Intrinsic Value of Mail ru Group Ltd (MAIL.L) is
15.76 USD. This MAIL.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 12.41 USD, the upside of Mail ru Group Ltd is
27.00%.
The range of the Intrinsic Value is 8.84 - 41.21 USD
15.76 USD
Intrinsic Value
MAIL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.08) - 1.07 |
(1.41) |
-111.4% |
| DCF (Growth 10y) |
8.84 - 41.21 |
15.76 |
27.0% |
| DCF (EBITDA 5y) |
3.14 - 6.93 |
5.22 |
-57.9% |
| DCF (EBITDA 10y) |
7.56 - 14.80 |
11.38 |
-8.3% |
| Fair Value |
-3.17 - -3.17 |
-3.17 |
-125.55% |
| P/E |
(6.40) - (14.29) |
(8.67) |
-169.9% |
| EV/EBITDA |
1.57 - 11.16 |
5.54 |
-55.3% |
| EPV |
16.61 - 21.05 |
18.83 |
51.7% |
| DDM - Stable |
(18.64) - (141.00) |
(79.82) |
-743.2% |
| DDM - Multi |
(26.24) - (153.52) |
(44.74) |
-460.5% |
MAIL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,940.93 |
| Beta |
0.72 |
| Outstanding shares (mil) |
236.98 |
| Enterprise Value (mil) |
3,373.77 |
| Market risk premium |
4.84% |
| Cost of Equity |
6.81% |
| Cost of Debt |
8.38% |
| WACC |
6.99% |