As of 2025-05-30, the Intrinsic Value of Permskaya Energosbytovaya Kompaniya PAO (PMSB.ME) is 232.10 RUB. This PMSB.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 301.40 RUB, the upside of Permskaya Energosbytovaya Kompaniya PAO is -23.00%.
The range of the Intrinsic Value is 221.27 - 245.26 RUB
Based on its market price of 301.40 RUB and our intrinsic valuation, Permskaya Energosbytovaya Kompaniya PAO (PMSB.ME) is overvalued by 23.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 221.27 - 245.26 | 232.10 | -23.0% |
| DCF (Growth 10y) | 239.77 - 261.71 | 249.81 | -17.1% |
| DCF (EBITDA 5y) | 213.20 - 274.78 | 239.74 | -20.5% |
| DCF (EBITDA 10y) | 235.80 - 277.37 | 253.71 | -15.8% |
| Fair Value | 1,014.14 - 1,014.14 | 1,014.14 | 236.48% |
| P/E | 225.69 - 929.76 | 636.06 | 111.0% |
| EV/EBITDA | 174.81 - 336.97 | 233.90 | -22.4% |
| EPV | 165.00 - 173.80 | 169.40 | -43.8% |
| DDM - Stable | 135.36 - 213.17 | 174.27 | -42.2% |
| DDM - Multi | 160.57 - 185.63 | 171.90 | -43.0% |
| Market Cap (mil) | 14,334.58 |
| Beta | 0.11 |
| Outstanding shares (mil) | 47.56 |
| Enterprise Value (mil) | 11,027.56 |
| Market risk premium | 11.68% |
| Cost of Equity | 21.05% |
| Cost of Debt | 5.50% |
| WACC | 21.03% |