The Discounted Cash Flow (DCF) valuation of RBK PAO (RBCM.ME) is (0.58) RUB. With the latest stock price at 22.72 RUB, the upside of RBK PAO based on DCF is -102.6%.
Based on the latest price of 22.72 RUB and our DCF valuation, RBK PAO (RBCM.ME) is a sell. selling RBCM.ME stocks now will result in a potential gain of 102.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 17.9% | 13.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (13.30) - 44.07 | (0.58) |
| Upside | -158.5% - 94.0% | -102.6% |