As of 2025-05-18, the Intrinsic Value of Mobil'nye Telesistemy PAO (MTSS.ME) is 162.23 RUB. This MTSS.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 308.85 RUB, the upside of Mobil'nye Telesistemy PAO is -47.50%.
The range of the Intrinsic Value is 40.65 - 409.09 RUB
Based on its market price of 308.85 RUB and our intrinsic valuation, Mobil'nye Telesistemy PAO (MTSS.ME) is overvalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.65 - 409.09 | 162.23 | -47.5% |
| DCF (Growth 10y) | 106.35 - 535.42 | 249.91 | -19.1% |
| DCF (EBITDA 5y) | 229.55 - 668.48 | 415.64 | 34.6% |
| DCF (EBITDA 10y) | 196.96 - 702.65 | 393.41 | 27.4% |
| Fair Value | 124.08 - 124.08 | 124.08 | -59.82% |
| P/E | 390.71 - 585.62 | 484.37 | 56.8% |
| EV/EBITDA | 262.11 - 859.98 | 474.72 | 53.7% |
| EPV | 61.98 - 304.10 | 183.04 | -40.7% |
| DDM - Stable | 67.06 - 117.61 | 92.33 | -70.1% |
| DDM - Multi | 133.03 - 171.54 | 149.50 | -51.6% |
| Market Cap (mil) | 617,199.70 |
| Beta | 0.11 |
| Outstanding shares (mil) | 1,998.38 |
| Enterprise Value (mil) | 1,319,876.60 |
| Market risk premium | 11.68% |
| Cost of Equity | 25.70% |
| Cost of Debt | 17.07% |
| WACC | 18.95% |