The Discounted Cash Flow (DCF) valuation of Novatek PAO (NVTK.ME) is 328.00 RUB. With the latest stock price at 1,231.60 RUB, the upside of Novatek PAO based on DCF is -73.4%.
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 73.4%.
| Range | Selected | |
| WACC / Discount Rate | 19.1% - 22.3% | 20.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 285.57 - 385.46 | 328.00 |
| Upside | -76.8% - -68.7% | -73.4% |