RKKE.ME
RKK Energiya im. S.P. Koroleva PAO
Price:  
27,510.00 
RUB
Volume:  
910.00
Russian Federation | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RKKE.ME Intrinsic Value

-44.30 %
Upside

What is the intrinsic value of RKKE.ME?

As of 2025-07-11, the Intrinsic Value of RKK Energiya im. S.P. Koroleva PAO (RKKE.ME) is 15,334.02 RUB. This RKKE.ME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27,510.00 RUB, the upside of RKK Energiya im. S.P. Koroleva PAO is -44.30%.

The range of the Intrinsic Value is 9,246.58 - 26,147.02 RUB

Is RKKE.ME undervalued or overvalued?

Based on its market price of 27,510.00 RUB and our intrinsic valuation, RKK Energiya im. S.P. Koroleva PAO (RKKE.ME) is overvalued by 44.30%.

27,510.00 RUB
Stock Price
15,334.02 RUB
Intrinsic Value
Intrinsic Value Details

RKKE.ME Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9,246.58 - 26,147.02 15,334.02 -44.3%
DCF (Growth 10y) 16,199.12 - 38,487.68 24,309.62 -11.6%
DCF (EBITDA 5y) 94,250.90 - 149,025.02 113,701.35 313.3%
DCF (EBITDA 10y) 71,828.13 - 141,803.55 97,180.93 253.3%
Fair Value 1,292.22 - 1,292.22 1,292.22 -95.30%
P/E 6,052.76 - 28,457.76 15,877.61 -42.3%
EV/EBITDA (1,265.56) - 32,342.28 12,837.33 -53.3%
EPV (13,118.77) - (12,755.82) (12,937.31) -147.0%
DDM - Stable 673.18 - 1,424.14 1,048.66 -96.2%
DDM - Multi 7,943.42 - 14,818.41 10,503.65 -61.8%

RKKE.ME Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 49,721.57
Beta 0.21
Outstanding shares (mil) 1.81
Enterprise Value (mil) 75,089.07
Market risk premium 11.68%
Cost of Equity 25.60%
Cost of Debt 5.50%
WACC 18.24%