As of 2025-07-06, the Intrinsic Value of TNS Energo Nizhniy Novgorod PAO (NNSB.ME) is 4,406.51 RUB. This NNSB.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,180.00 RUB, the upside of TNS Energo Nizhniy Novgorod PAO is -14.90%.
The range of the Intrinsic Value is 4,007.94 - 4,905.36 RUB
Based on its market price of 5,180.00 RUB and our intrinsic valuation, TNS Energo Nizhniy Novgorod PAO (NNSB.ME) is overvalued by 14.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,007.94 - 4,905.36 | 4,406.51 | -14.9% |
| DCF (Growth 10y) | 5,017.00 - 5,965.84 | 5,444.02 | 5.1% |
| DCF (EBITDA 5y) | 3,608.12 - 4,355.80 | 4,001.65 | -22.7% |
| DCF (EBITDA 10y) | 4,692.91 - 5,481.70 | 5,086.12 | -1.8% |
| Fair Value | 379.85 - 379.85 | 379.85 | -92.67% |
| P/E | 1,093.96 - 5,872.22 | 3,501.01 | -32.4% |
| EV/EBITDA | 40.42 - 1,341.99 | 649.10 | -87.5% |
| EPV | 12,899.30 - 14,224.69 | 13,561.99 | 161.8% |
| DDM - Stable | 265.57 - 423.24 | 344.41 | -93.4% |
| DDM - Multi | 2,283.55 - 2,836.58 | 2,530.90 | -51.1% |
| Market Cap (mil) | 25,796.40 |
| Beta | -0.04 |
| Outstanding shares (mil) | 4.98 |
| Enterprise Value (mil) | 27,309.31 |
| Market risk premium | 11.68% |
| Cost of Equity | 21.09% |
| Cost of Debt | 5.50% |
| WACC | 19.93% |