The Discounted Cash Flow (DCF) valuation of OGK-2 PAO (OGKB.ME) is 0.21 RUB. With the latest stock price at 0.56 RUB, the upside of OGK-2 PAO based on DCF is -62.5%.
Based on the latest price of 0.56 RUB and our DCF valuation, OGK-2 PAO (OGKB.ME) is a sell. selling OGKB.ME stocks now will result in a potential gain of 62.5%.
| Range | Selected | |
| WACC / Discount Rate | 15.2% - 19.7% | 17.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.11 - 0.37 | 0.21 |
| Upside | -79.5% - -34.7% | -62.5% |