The Discounted Cash Flow (DCF) valuation of Polyus PAO (PLZL.ME) is 17,485.85 RUB. With the latest stock price at 13,202.50 RUB, the upside of Polyus PAO based on DCF is 32.4%.
Based on the latest price of 13,202.50 RUB and our DCF valuation, Polyus PAO (PLZL.ME) is a buy. buying PLZL.ME stocks now will result in a potential gain of 32.4%.
| Range | Selected | |
| WACC / Discount Rate | 18.5% - 23.1% | 20.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14,410.92 - 21,957.46 | 17,485.85 |
| Upside | 9.2% - 66.3% | 32.4% |