The Discounted Cash Flow (DCF) valuation of OMZ PAO (OMZZP.ME) is 9,211.31 RUB. With the latest stock price at 22,000.00 RUB, the upside of OMZ PAO based on DCF is -58.1%.
Based on the latest price of 22,000.00 RUB and our DCF valuation, OMZ PAO (OMZZP.ME) is a sell. selling OMZZP.ME stocks now will result in a potential gain of 58.1%.
| Range | Selected | |
| WACC / Discount Rate | 18.5% - 22.4% | 20.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 8,140.73 - 10,744.94 | 9,211.31 |
| Upside | -63.0% - -51.2% | -58.1% |