What is the intrinsic value of MRKP.ME?

As of 2025-05-17, the Intrinsic Value of MRSK Tsentra i Privolzh'ya PAO (MRKP.ME) is 0.91 RUB. This MRKP.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.38 RUB, the upside of MRSK Tsentra i Privolzh'ya PAO is 142.30%.

The range of the Intrinsic Value is 0.79 - 1.08 RUB

Is MRKP.ME undervalued or overvalued?

Based on its market price of 0.38 RUB and our intrinsic valuation, MRSK Tsentra i Privolzh'ya PAO (MRKP.ME) is undervalued by 142.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.79 - 1.08	0.91	142.3%
DCF (Growth 10y)	0.90 - 1.22	1.03	174.2%
DCF (EBITDA 5y)	0.83 - 1.06	0.95	152.4%
DCF (EBITDA 10y)	0.92 - 1.21	1.06	180.6%
Fair Value	1.36 - 1.36	1.36	261.65%
P/E	0.59 - 1.89	0.95	151.2%
EV/EBITDA	0.57 - 0.80	0.69	84.0%
EPV	2.30 - 2.99	2.65	602.1%
DDM - Stable	0.43 - 0.62	0.52	39.2%
DDM - Multi	0.46 - 0.52	0.49	29.6%