The Discounted Cash Flow (DCF) valuation of Nauka-Svyaz' PAO (NSVZ.ME) is (201.60) RUB. With the latest stock price at 571.00 RUB, the upside of Nauka-Svyaz' PAO based on DCF is -135.3%.
Based on the latest price of 571.00 RUB and our DCF valuation, Nauka-Svyaz' PAO (NSVZ.ME) is a sell. selling NSVZ.ME stocks now will result in a potential gain of 135.3%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 17.7% - 20.2% | 19.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (208.16) - (192.75) | (201.60) |
| Upside | -136.5% - -133.8% | -135.3% |