Is MAIL.L undervalued or overvalued?
As of 2025-03-21, 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%. This means that MAIL.L is undervalued by 27.00%.
The range of the Intrinsic Value is 8.84 - 41.21 USD
| 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) | 3.18 - 7.81 | 5.54 | -55.3% |
| DCF (EBITDA 10y) | 8.07 - 16.81 | 12.37 | -0.3% |
| Fair Value | -3.72 - -3.72 | -3.72 | -129.96% |
| P/E | (8.47) - (12.04) | (10.47) | -184.4% |
| EV/EBITDA | 1.67 - 12.62 | 6.06 | -51.2% |
| 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% |
| Market Cap (mil) | 2,940.93 |
| Beta | 0.72 |
| Outstanding shares (mil) | 236.98 |
| Enterprise Value (mil) | 3,448.57 |
| Market risk premium | 4.84% |
| Cost of Equity | 6.81% |
| Cost of Debt | 8.38% |
| WACC | 6.99% |