The Discounted Cash Flow (DCF) valuation of Magnit PAO (MGNT.ME) is 9,479.23 RUB. With the latest stock price at 8,259.50 RUB, the upside of Magnit PAO based on DCF is 14.8%.
Based on the latest price of 8,259.50 RUB and our DCF valuation, Magnit PAO (MGNT.ME) is a buy. buying MGNT.ME stocks now will result in a potential gain of 14.8%.
| Range | Selected | |
| WACC / Discount Rate | 14.2% - 22.6% | 18.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4,831.44 - 19,053.45 | 9,479.23 |
| Upside | -41.5% - 130.7% | 14.8% |