The Discounted Cash Flow (DCF) valuation of Novatek PAO (NVTK.ME) is 769.30 RUB. With the latest stock price at 1,231.60 RUB, the upside of Novatek PAO based on DCF is -37.5%.
Based on the latest price of 1,231.60 RUB and our DCF valuation, Novatek PAO (NVTK.ME) is a sell. selling NVTK.ME stocks now will result in a potential gain of 37.5%.
| Range | Selected | |
| WACC / Discount Rate | 21.4% - 25.5% | 23.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 678.71 - 891.46 | 769.30 |
| Upside | -44.9% - -27.6% | -37.5% |