The Discounted Cash Flow (DCF) valuation of NPO Nauka PAO (NAUK.ME) is 248.10 RUB. With the latest stock price at 715.00 RUB, the upside of NPO Nauka PAO based on DCF is -65.3%.
Based on the latest price of 715.00 RUB and our DCF valuation, NPO Nauka PAO (NAUK.ME) is a sell. selling NAUK.ME stocks now will result in a potential gain of 65.3%.
| Range | Selected | |
| WACC / Discount Rate | 19.1% - 21.9% | 20.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 221.69 - 283.27 | 248.10 |
| Upside | -69.0% - -60.4% | -65.3% |